Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.24% first-year return on $168k initial cash invested.
-9.24%
Cash On Cash
4.33%
Cap Rate
0.73
DSCR
$4,306
Rent
-$1,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,306 income − $5,600 expenses = $1,294 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
$4,306
Total Expenses
$5,600
Mortgage P&I
92%
$3,962
Property Taxes
6%
$239
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0