Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.09% first-year return on $168k initial cash invested.
-12.09%
Cash On Cash
3.68%
Cap Rate
0.62
DSCR
$3,622
Rent
-$1,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,622 income − $5,313 expenses = $1,691 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%
$7,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,622
Total Expenses
$5,313
Mortgage P&I
109%
$3,959
Property Taxes
4%
$133
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0