Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.37% first-year return on $170k initial cash invested.
-8.37%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$5,006
Rent
-$1,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,006 income − $6,188 expenses = $1,182 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$161k
Closing costs
1%
$8,073
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,006
Total Expenses
$6,188
Mortgage P&I
80%
$4,026
Property Taxes
12%
$581
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0