Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.73% first-year return on $168k initial cash invested.
-23.73%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,308
Rent
-$3,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$7,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,308
Total Expenses
$5,630
Mortgage P&I
172%
$3,971
Property Taxes
34%
$780
Home Insurance
12%
$280
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0