Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.33% first-year return on $168k initial cash invested.
-15.33%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$3,280
Rent
-$2,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$7,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,280
Total Expenses
$5,426
Mortgage P&I
119%
$3,914
Property Taxes
12%
$379
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0