Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.2% first-year return on $168k initial cash invested.
-23.2%
Cash On Cash
1.45%
Cap Rate
0.23
DSCR
$1,933
Rent
-$3,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $5,180 expenses = $3,247 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,933
Total Expenses
$5,180
Mortgage P&I
213%
$4,117
Property Taxes
14%
$280
Home Insurance
14%
$280
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0