Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.15% first-year return on $170k initial cash invested.
-20.15%
Cash On Cash
2.52%
Cap Rate
0.39
DSCR
$3,474
Rent
-$2,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $6,333 expenses = $2,859 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,474
Total Expenses
$6,333
Mortgage P&I
126%
$4,385
Property Taxes
22%
$756
Home Insurance
8%
$289
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0