Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.59% first-year return on $170k initial cash invested.
-16.59%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$2,775
Rent
-$2,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,775
Total Expenses
$5,126
Mortgage P&I
140%
$3,894
Property Taxes
8%
$214
Home Insurance
11%
$296
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0