Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $168k initial cash invested.
-15.77%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$3,579
Rent
-$2,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $5,781 expenses = $2,202 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,979
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,579
Total Expenses
$5,781
Mortgage P&I
113%
$4,045
Property Taxes
15%
$526
Home Insurance
8%
$279
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0