Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.84% first-year return on $170k initial cash invested.
-21.84%
Cash On Cash
2.15%
Cap Rate
0.33
DSCR
$2,611
Rent
-$3,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,611 income − $5,703 expenses = $3,092 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,611
Total Expenses
$5,703
Mortgage P&I
169%
$4,409
Property Taxes
12%
$317
Home Insurance
11%
$297
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0