Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.47% first-year return on $169k initial cash invested.
-7.47%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$5,260
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,260 income − $6,313 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,260
Total Expenses
$6,313
Mortgage P&I
76%
$3,998
Property Taxes
12%
$653
Home Insurance
6%
$294
HOA
0%
$0
Property Management
10%
$526
CapEx
5%
$263
Vacancy
6%
$316
Maintenance
5%
$263
Other
0%
$0