Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.19% first-year return on $168k initial cash invested.
-17.19%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$3,825
Rent
-$2,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,825 income − $6,232 expenses = $2,407 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%
$8,002
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,825
Total Expenses
$6,232
Mortgage P&I
106%
$4,042
Property Taxes
14%
$540
Home Insurance
7%
$276
HOA
10%
$380
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$230
Maintenance
5%
$191
Other
0%
$0