Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $170k initial cash invested.
-12.73%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$4,270
Rent
-$1,802
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,270
Total Expenses
$6,072
Mortgage P&I
92%
$3,932
Property Taxes
18%
$749
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0