Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.26% first-year return on $168k initial cash invested.
-14.26%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$4,288
Rent
-$1,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,288 income − $6,281 expenses = $1,993 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,288
Total Expenses
$6,281
Mortgage P&I
96%
$4,108
Property Taxes
18%
$779
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0