Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.57% first-year return on $168k initial cash invested.
-19.57%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$2,504
Rent
-$2,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $5,241 expenses = $2,737 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,504
Total Expenses
$5,241
Mortgage P&I
160%
$4,009
Property Taxes
12%
$302
Home Insurance
11%
$280
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0