Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.03% first-year return on $168k initial cash invested.
-28.03%
Cash On Cash
1.02%
Cap Rate
0.15
DSCR
$1,636
Rent
-$3,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,636 income − $5,560 expenses = $3,924 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,636
Total Expenses
$5,560
Mortgage P&I
277%
$4,525
Property Taxes
20%
$329
Home Insurance
17%
$280
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0