Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.94% first-year return on $170k initial cash invested.
-11.94%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$4,245
Rent
-$1,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,245 income − $5,934 expenses = $1,689 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,245
Total Expenses
$5,934
Mortgage P&I
95%
$4,039
Property Taxes
12%
$530
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0