Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.55% first-year return on $170k initial cash invested.
-20.55%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,370
Rent
-$2,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $5,285 expenses = $2,915 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,370
Total Expenses
$5,285
Mortgage P&I
171%
$4,049
Property Taxes
14%
$329
Home Insurance
12%
$292
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0