Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.3% first-year return on $168k initial cash invested.
-22.3%
Cash On Cash
1.82%
Cap Rate
0.29
DSCR
$2,363
Rent
-$3,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,363 income − $5,485 expenses = $3,122 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,363
Total Expenses
$5,485
Mortgage P&I
178%
$4,215
Property Taxes
16%
$376
Home Insurance
12%
$280
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0