Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.17% first-year return on $170k initial cash invested.
-19.17%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$3,251
Rent
-$2,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,251
Total Expenses
$5,964
Mortgage P&I
121%
$3,942
Property Taxes
24%
$776
Home Insurance
9%
$290
HOA
3%
$110
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0