Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.15% first-year return on $168k initial cash invested.
-7.15%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$5,442
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,442 income − $6,445 expenses = $1,003 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,016
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,442
Total Expenses
$6,445
Mortgage P&I
74%
$4,021
Property Taxes
13%
$720
Home Insurance
5%
$289
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0