Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.54% first-year return on $170k initial cash invested.
-16.54%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$4,419
Rent
-$2,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $6,769 expenses = $2,350 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,419
Total Expenses
$6,769
Mortgage P&I
91%
$4,025
Property Taxes
25%
$1,103
Home Insurance
7%
$297
HOA
4%
$195
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0