Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.02% first-year return on $168k initial cash invested.
-21.02%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$2,686
Rent
-$2,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $5,629 expenses = $2,943 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
$2,686
Total Expenses
$5,629
Mortgage P&I
154%
$4,135
Property Taxes
19%
$516
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0