Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.47% first-year return on $169k initial cash invested.
-12.47%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$5,179
Rent
-$1,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,179 income − $6,939 expenses = $1,760 out of pocket
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,179
Total Expenses
$6,939
Mortgage P&I
79%
$4,095
Property Taxes
24%
$1,238
Home Insurance
5%
$259
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0