Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.51% first-year return on $170k initial cash invested.
-17.51%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$3,278
Rent
-$2,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $5,752 expenses = $2,474 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$161k
Closing costs
1%
$8,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,278
Total Expenses
$5,752
Mortgage P&I
123%
$4,021
Property Taxes
14%
$453
Home Insurance
9%
$298
HOA
4%
$127
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0