Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.51% first-year return on $170k initial cash invested.
-15.51%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$3,315
Rent
-$2,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $5,509 expenses = $2,194 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,315
Total Expenses
$5,509
Mortgage P&I
121%
$4,020
Property Taxes
10%
$341
Home Insurance
9%
$285
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0