Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.69% first-year return on $168k initial cash invested.
-11.69%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$4,817
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,817 income − $6,451 expenses = $1,634 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,817
Total Expenses
$6,451
Mortgage P&I
83%
$3,983
Property Taxes
18%
$868
Home Insurance
6%
$280
HOA
1%
$67
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0