Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.04% first-year return on $168k initial cash invested.
-19.04%
Cash On Cash
2.85%
Cap Rate
0.43
DSCR
$3,713
Rent
-$2,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,713 income − $6,378 expenses = $2,665 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,713
Total Expenses
$6,378
Mortgage P&I
118%
$4,379
Property Taxes
20%
$753
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0