Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.76% first-year return on $170k initial cash invested.
-17.76%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$3,312
Rent
-$2,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,093
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,312
Total Expenses
$5,827
Mortgage P&I
118%
$3,916
Property Taxes
23%
$769
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0