Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.84% first-year return on $170k initial cash invested.
-23.84%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,580
Rent
-$3,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $5,948 expenses = $3,368 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$161k
Closing costs
1%
$8,073
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$5,948
Mortgage P&I
155%
$4,004
Property Taxes
38%
$976
Home Insurance
12%
$297
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0