Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.5% first-year return on $168k initial cash invested.
-17.5%
Cash On Cash
2.91%
Cap Rate
0.46
DSCR
$4,207
Rent
-$2,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,207 income − $6,659 expenses = $2,452 out of pocket
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,207
Total Expenses
$6,659
Mortgage P&I
99%
$4,184
Property Taxes
20%
$845
Home Insurance
7%
$294
HOA
6%
$243
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0