Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.05% first-year return on $170k initial cash invested.
-12.05%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$4,627
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,627
Total Expenses
$6,338
Mortgage P&I
88%
$4,068
Property Taxes
17%
$787
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$231
Vacancy
6%
$278
Maintenance
5%
$231
Other
0%
$0