Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.5% first-year return on $168k initial cash invested.
-10.5%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$4,184
Rent
-$1,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,184
Total Expenses
$5,654
Mortgage P&I
96%
$4,023
Property Taxes
6%
$264
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0