Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.25% first-year return on $168k initial cash invested.
-24.25%
Cash On Cash
1.74%
Cap Rate
0.26
DSCR
$2,980
Rent
-$3,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $6,379 expenses = $3,399 out of pocket
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,980
Total Expenses
$6,379
Mortgage P&I
148%
$4,409
Property Taxes
29%
$863
Home Insurance
11%
$332
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0