Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.26% first-year return on $168k initial cash invested.
-22.26%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,976
Rent
-$3,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $6,093 expenses = $3,117 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%
$8,002
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,976
Total Expenses
$6,093
Mortgage P&I
135%
$4,006
Property Taxes
27%
$790
Home Insurance
10%
$285
HOA
8%
$237
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0