Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.95% first-year return on $170k initial cash invested.
-11.95%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$3,950
Rent
-$1,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,950 income − $5,643 expenses = $1,693 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,097
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,950
Total Expenses
$5,643
Mortgage P&I
102%
$4,042
Property Taxes
7%
$288
Home Insurance
7%
$285
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0