Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.78% first-year return on $168k initial cash invested.
-22.78%
Cash On Cash
1.13%
Cap Rate
0.2
DSCR
$2,504
Rent
-$3,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,504
Total Expenses
$5,693
Mortgage P&I
152%
$3,817
Property Taxes
18%
$446
Home Insurance
11%
$280
HOA
20%
$500
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0