Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.07% first-year return on $168k initial cash invested.
-20.07%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$2,747
Rent
-$2,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $5,557 expenses = $2,810 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,747
Total Expenses
$5,557
Mortgage P&I
144%
$3,945
Property Taxes
23%
$618
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0