Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.97% first-year return on $168k initial cash invested.
-20.97%
Cash On Cash
2.39%
Cap Rate
0.36
DSCR
$3,269
Rent
-$2,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,269 income − $6,204 expenses = $2,935 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,269
Total Expenses
$6,204
Mortgage P&I
133%
$4,362
Property Taxes
22%
$713
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0