Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.39% first-year return on $170k initial cash invested.
-18.39%
Cash On Cash
2.78%
Cap Rate
0.44
DSCR
$3,748
Rent
-$2,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $6,351 expenses = $2,603 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,748
Total Expenses
$6,351
Mortgage P&I
114%
$4,290
Property Taxes
21%
$800
Home Insurance
8%
$287
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0