Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.58% first-year return on $168k initial cash invested.
-22.58%
Cash On Cash
2.02%
Cap Rate
0.31
DSCR
$3,048
Rent
-$3,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $6,201 expenses = $3,153 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,048
Total Expenses
$6,201
Mortgage P&I
143%
$4,345
Property Taxes
26%
$785
Home Insurance
9%
$279
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0