Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $168k initial cash invested.
-12.6%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$4,410
Rent
-$1,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$7,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,410
Total Expenses
$6,173
Mortgage P&I
91%
$4,026
Property Taxes
17%
$728
Home Insurance
6%
$273
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$265
Maintenance
5%
$220
Other
0%
$0