Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.17% first-year return on $168k initial cash invested.
-3.17%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$5,272
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,272 income − $5,716 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,272
Total Expenses
$5,716
Mortgage P&I
75%
$3,959
Property Taxes
2%
$106
Home Insurance
5%
$280
HOA
0%
$0
Property Management
10%
$527
CapEx
5%
$264
Vacancy
6%
$316
Maintenance
5%
$264
Other
0%
$0