Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.82% first-year return on $170k initial cash invested.
-16.82%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$3,264
Rent
-$2,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $5,647 expenses = $2,383 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,264
Total Expenses
$5,647
Mortgage P&I
125%
$4,092
Property Taxes
13%
$414
Home Insurance
9%
$293
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0