Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.65% first-year return on $168k initial cash invested.
-8.65%
Cash On Cash
4.39%
Cap Rate
0.75
DSCR
$4,494
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $5,705 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,494
Total Expenses
$5,705
Mortgage P&I
87%
$3,914
Property Taxes
7%
$312
Home Insurance
6%
$280
HOA
1%
$30
Property Management
10%
$449
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0