Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $170k initial cash invested.
-12.29%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$4,654
Rent
-$1,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,654 income − $6,396 expenses = $1,742 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,654
Total Expenses
$6,396
Mortgage P&I
87%
$4,042
Property Taxes
15%
$691
Home Insurance
6%
$289
HOA
4%
$164
Property Management
10%
$465
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0