Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.17% first-year return on $168k initial cash invested.
-23.17%
Cash On Cash
1.83%
Cap Rate
0.28
DSCR
$2,108
Rent
-$3,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $5,348 expenses = $3,240 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,108
Total Expenses
$5,348
Mortgage P&I
207%
$4,356
Property Taxes
8%
$165
Home Insurance
13%
$280
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0