Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.84% first-year return on $168k initial cash invested.
-26.84%
Cash On Cash
1.12%
Cap Rate
0.17
DSCR
$2,178
Rent
-$3,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $5,935 expenses = $3,757 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,178
Total Expenses
$5,935
Mortgage P&I
202%
$4,392
Property Taxes
31%
$667
Home Insurance
13%
$280
HOA
1%
$29
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0