Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.76% first-year return on $168k initial cash invested.
-30.76%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$2,345
Rent
-$4,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,345 income − $6,651 expenses = $4,306 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,345
Total Expenses
$6,651
Mortgage P&I
170%
$3,987
Property Taxes
74%
$1,733
Home Insurance
12%
$280
HOA
2%
$42
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0