Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.57% first-year return on $170k initial cash invested.
-17.57%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$3,663
Rent
-$2,486
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
6.5%
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
$3,663
Total Expenses
$6,149
Mortgage P&I
111%
$4,066
Property Taxes
24%
$877
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0