Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.88% first-year return on $168k initial cash invested.
-24.88%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,226
Rent
-$3,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $6,706 expenses = $3,480 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%
$7,992
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,226
Total Expenses
$6,706
Mortgage P&I
128%
$4,129
Property Taxes
45%
$1,467
Home Insurance
8%
$271
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0