Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.95% first-year return on $170k initial cash invested.
-16.95%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$3,214
Rent
-$2,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $5,621 expenses = $2,407 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,214
Total Expenses
$5,621
Mortgage P&I
129%
$4,138
Property Taxes
6%
$186
Home Insurance
9%
$290
HOA
5%
$171
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0