Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.26% first-year return on $168k initial cash invested.
-24.26%
Cash On Cash
1.49%
Cap Rate
0.23
DSCR
$1,715
Rent
-$3,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,715 income − $5,107 expenses = $3,392 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,715
Total Expenses
$5,107
Mortgage P&I
251%
$4,297
Property Taxes
5%
$83
Home Insurance
16%
$280
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0