Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.39% first-year return on $168k initial cash invested.
-11.39%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$4,303
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,303 income − $5,895 expenses = $1,592 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,986
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,303
Total Expenses
$5,895
Mortgage P&I
94%
$4,044
Property Taxes
10%
$420
Home Insurance
7%
$280
HOA
1%
$33
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0