Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.29% first-year return on $168k initial cash invested.
-26.29%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,527
Rent
-$3,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,527 income − $6,207 expenses = $3,680 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,527
Total Expenses
$6,207
Mortgage P&I
156%
$3,943
Property Taxes
42%
$1,064
Home Insurance
11%
$280
HOA
10%
$263
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0