Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.14% first-year return on $168k initial cash invested.
-24.14%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$1,283
Rent
-$3,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,283 income − $4,659 expenses = $3,376 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,283
Total Expenses
$4,659
Mortgage P&I
308%
$3,946
Property Taxes
8%
$100
Home Insurance
22%
$280
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0