Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.93% first-year return on $170k initial cash invested.
-16.93%
Cash On Cash
2.39%
Cap Rate
0.42
DSCR
$2,895
Rent
-$2,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,895
Total Expenses
$5,291
Mortgage P&I
133%
$3,859
Property Taxes
13%
$389
Home Insurance
10%
$289
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0