Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.37% first-year return on $168k initial cash invested.
-19.37%
Cash On Cash
2.57%
Cap Rate
0.4
DSCR
$3,400
Rent
-$2,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,400
Total Expenses
$6,112
Mortgage P&I
125%
$4,257
Property Taxes
20%
$691
Home Insurance
8%
$280
PManagement
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0
Google Maps with comparables properties is loading...