Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.04% first-year return on $170k initial cash invested.
-17.04%
Cash On Cash
2.47%
Cap Rate
0.43
DSCR
$3,260
Rent
-$2,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,114
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,260
Total Expenses
$5,680
Mortgage P&I
120%
$3,927
Property Taxes
16%
$534
Home Insurance
11%
$371
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0