Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.91% first-year return on $168k initial cash invested.
-13.91%
Cash On Cash
3.75%
Cap Rate
0.59
DSCR
$3,967
Rent
-$1,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,967 income − $5,914 expenses = $1,947 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,967
Total Expenses
$5,914
Mortgage P&I
107%
$4,246
Property Taxes
8%
$332
Home Insurance
7%
$280
HOA
1%
$25
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0