Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.2% first-year return on $168k initial cash invested.
-20.2%
Cash On Cash
2.49%
Cap Rate
0.38
DSCR
$3,487
Rent
-$2,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,487 income − $6,312 expenses = $2,825 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,487
Total Expenses
$6,312
Mortgage P&I
123%
$4,306
Property Taxes
22%
$779
Home Insurance
8%
$280
HOA
1%
$41
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0