Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.76% first-year return on $168k initial cash invested.
-13.76%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$3,975
Rent
-$1,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,975 income − $5,901 expenses = $1,926 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,975
Total Expenses
$5,901
Mortgage P&I
101%
$4,008
Property Taxes
15%
$579
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0