Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.35% first-year return on $168k initial cash invested.
-15.35%
Cash On Cash
3.27%
Cap Rate
0.53
DSCR
$4,101
Rent
-$2,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,101 income − $6,245 expenses = $2,144 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,101
Total Expenses
$6,245
Mortgage P&I
100%
$4,112
Property Taxes
19%
$787
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0