Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.87% first-year return on $168k initial cash invested.
-17.87%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$3,870
Rent
-$2,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,870 income − $6,371 expenses = $2,501 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,870
Total Expenses
$6,371
Mortgage P&I
104%
$4,043
Property Taxes
26%
$1,001
Home Insurance
7%
$280
HOA
1%
$40
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0