Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.59% first-year return on $170k initial cash invested.
-18.59%
Cash On Cash
3.11%
Cap Rate
0.46
DSCR
$3,968
Rent
-$2,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $6,594 expenses = $2,626 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$161k
Closing costs
1%
$8,073
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,968
Total Expenses
$6,594
Mortgage P&I
114%
$4,520
Property Taxes
20%
$781
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0