Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.53% first-year return on $170k initial cash invested.
-19.53%
Cash On Cash
2.8%
Cap Rate
0.42
DSCR
$4,201
Rent
-$2,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,201 income − $6,970 expenses = $2,769 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,201
Total Expenses
$6,970
Mortgage P&I
106%
$4,447
Property Taxes
20%
$858
Home Insurance
7%
$308
HOA
6%
$265
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0