Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.25% first-year return on $168k initial cash invested.
-20.25%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$2,607
Rent
-$2,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $5,439 expenses = $2,832 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,607
Total Expenses
$5,439
Mortgage P&I
152%
$3,967
Property Taxes
20%
$515
Home Insurance
11%
$280
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0