Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.79% first-year return on $170k initial cash invested.
-3.79%
Cash On Cash
5.85%
Cap Rate
0.95
DSCR
$6,395
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,395 income − $6,934 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,117
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,395
Total Expenses
$6,934
Mortgage P&I
65%
$4,173
Property Taxes
8%
$543
Home Insurance
5%
$302
HOA
4%
$252
Property Management
10%
$640
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0