Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.03% first-year return on $170k initial cash invested.
-8.03%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$5,014
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,014 income − $6,150 expenses = $1,136 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,014
Total Expenses
$6,150
Mortgage P&I
81%
$4,044
Property Taxes
10%
$508
Home Insurance
6%
$294
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0