Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.22% first-year return on $170k initial cash invested.
-22.22%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$2,530
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $5,681 expenses = $3,151 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,530
Total Expenses
$5,681
Mortgage P&I
161%
$4,070
Property Taxes
26%
$646
Home Insurance
12%
$308
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0