Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.29% first-year return on $168k initial cash invested.
-23.29%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$2,535
Rent
-$3,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $5,795 expenses = $3,260 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,535
Total Expenses
$5,795
Mortgage P&I
163%
$4,125
Property Taxes
29%
$730
Home Insurance
11%
$280
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0