Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.64% first-year return on $170k initial cash invested.
-21.64%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$3,072
Rent
-$3,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $6,133 expenses = $3,061 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,072
Total Expenses
$6,133
Mortgage P&I
138%
$4,247
Property Taxes
26%
$798
Home Insurance
9%
$289
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0