Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.23% first-year return on $168k initial cash invested.
-22.23%
Cash On Cash
2.04%
Cap Rate
0.31
DSCR
$2,956
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,956 income − $6,065 expenses = $3,109 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,956
Total Expenses
$6,065
Mortgage P&I
146%
$4,318
Property Taxes
24%
$698
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0