Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.1% first-year return on $168k initial cash invested.
-20.1%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$2,457
Rent
-$2,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $5,266 expenses = $2,809 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,457
Total Expenses
$5,266
Mortgage P&I
167%
$4,101
Property Taxes
9%
$213
Home Insurance
11%
$280
HOA
1%
$33
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0