Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.9% first-year return on $171k initial cash invested.
-10.9%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$5,047
Rent
-$1,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,047 income − $6,604 expenses = $1,557 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,047
Total Expenses
$6,604
Mortgage P&I
80%
$4,061
Property Taxes
19%
$945
Home Insurance
6%
$286
HOA
0%
$0
Property Management
10%
$505
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0