Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.49% first-year return on $170k initial cash invested.
-13.49%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$4,075
Rent
-$1,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,075
Total Expenses
$5,990
Mortgage P&I
97%
$3,956
Property Taxes
17%
$685
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0