Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.46% first-year return on $168k initial cash invested.
-18.46%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$3,542
Rent
-$2,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $6,123 expenses = $2,581 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,542
Total Expenses
$6,123
Mortgage P&I
113%
$3,988
Property Taxes
25%
$877
Home Insurance
8%
$280
HOA
2%
$57
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0