Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.52% first-year return on $170k initial cash invested.
-10.52%
Cash On Cash
4.12%
Cap Rate
0.69
DSCR
$4,284
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$8,101
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,284
Total Expenses
$5,776
Mortgage P&I
95%
$4,058
Property Taxes
8%
$325
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0