Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.1% first-year return on $168k initial cash invested.
-26.1%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,191
Rent
-$3,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,191 income − $4,845 expenses = $3,654 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,191
Total Expenses
$4,845
Mortgage P&I
336%
$3,997
Property Taxes
22%
$258
Home Insurance
24%
$280
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0