Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.08% first-year return on $168k initial cash invested.
-15.08%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$3,637
Rent
-$2,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,637 income − $5,748 expenses = $2,111 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,637
Total Expenses
$5,748
Mortgage P&I
111%
$4,045
Property Taxes
11%
$384
Home Insurance
8%
$280
HOA
3%
$93
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0