Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.17% first-year return on $170k initial cash invested.
-17.17%
Cash On Cash
2.86%
Cap Rate
0.46
DSCR
$3,674
Rent
-$2,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $6,107 expenses = $2,433 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,674
Total Expenses
$6,107
Mortgage P&I
114%
$4,179
Property Taxes
19%
$688
Home Insurance
8%
$285
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0