Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.28% first-year return on $168k initial cash invested.
-22.28%
Cash On Cash
1.75%
Cap Rate
0.28
DSCR
$2,437
Rent
-$3,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,437 income − $5,564 expenses = $3,127 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,021
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,437
Total Expenses
$5,564
Mortgage P&I
171%
$4,174
Property Taxes
19%
$466
Home Insurance
12%
$290
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0