Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.39% first-year return on $170k initial cash invested.
-16.39%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$3,895
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,895 income − $6,218 expenses = $2,323 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,101
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,895
Total Expenses
$6,218
Mortgage P&I
106%
$4,145
Property Taxes
20%
$779
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0