Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.77% first-year return on $168k initial cash invested.
-26.77%
Cash On Cash
1.11%
Cap Rate
0.17
DSCR
$2,376
Rent
-$3,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $6,115 expenses = $3,739 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,981
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,376
Total Expenses
$6,115
Mortgage P&I
184%
$4,360
Property Taxes
26%
$617
Home Insurance
21%
$490
HOA
1%
$29
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0