Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.4% first-year return on $170k initial cash invested.
-14.4%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$4,035
Rent
-$2,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $6,079 expenses = $2,044 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%
$8,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,035
Total Expenses
$6,079
Mortgage P&I
101%
$4,071
Property Taxes
17%
$669
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0