Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.41% first-year return on $168k initial cash invested.
-13.41%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$4,383
Rent
-$1,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $6,255 expenses = $1,872 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,383
Total Expenses
$6,255
Mortgage P&I
91%
$4,009
Property Taxes
19%
$818
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0