Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.28% first-year return on $168k initial cash invested.
-26.28%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,202
Rent
-$3,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,202 income − $4,881 expenses = $3,679 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,202
Total Expenses
$4,881
Mortgage P&I
338%
$4,062
Property Taxes
19%
$227
Home Insurance
23%
$280
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0