Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.79% first-year return on $168k initial cash invested.
-26.79%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$1,750
Rent
-$3,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $5,500 expenses = $3,750 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%
$7,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$5,500
Mortgage P&I
231%
$4,037
Property Taxes
42%
$727
Home Insurance
16%
$280
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0