Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.55% first-year return on $170k initial cash invested.
-16.55%
Cash On Cash
3.23%
Cap Rate
0.5
DSCR
$4,085
Rent
-$2,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,085 income − $6,425 expenses = $2,340 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,085
Total Expenses
$6,425
Mortgage P&I
106%
$4,311
Property Taxes
19%
$770
Home Insurance
7%
$283
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0