Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.5% first-year return on $168k initial cash invested.
-13.5%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$3,597
Rent
-$1,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $5,491 expenses = $1,894 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,597
Total Expenses
$5,491
Mortgage P&I
111%
$4,003
Property Taxes
7%
$263
Home Insurance
8%
$289
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0