Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.63% first-year return on $170k initial cash invested.
-18.63%
Cash On Cash
2.71%
Cap Rate
0.43
DSCR
$3,954
Rent
-$2,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,954 income − $6,595 expenses = $2,641 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,954
Total Expenses
$6,595
Mortgage P&I
108%
$4,269
Property Taxes
25%
$1,008
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0