Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.24% first-year return on $168k initial cash invested.
-18.24%
Cash On Cash
2.63%
Cap Rate
0.42
DSCR
$3,508
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $6,059 expenses = $2,551 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,508
Total Expenses
$6,059
Mortgage P&I
118%
$4,129
Property Taxes
21%
$739
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0