Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.05% first-year return on $170k initial cash invested.
-17.05%
Cash On Cash
2.93%
Cap Rate
0.47
DSCR
$3,887
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,887 income − $6,299 expenses = $2,412 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,887
Total Expenses
$6,299
Mortgage P&I
108%
$4,190
Property Taxes
21%
$809
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0