Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.76% first-year return on $170k initial cash invested.
-17.76%
Cash On Cash
3.14%
Cap Rate
0.48
DSCR
$4,144
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,144 income − $6,662 expenses = $2,518 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,144
Total Expenses
$6,662
Mortgage P&I
107%
$4,430
Property Taxes
19%
$770
Home Insurance
7%
$284
HOA
2%
$101
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0