Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.26% first-year return on $170k initial cash invested.
-16.26%
Cash On Cash
2.67%
Cap Rate
0.46
DSCR
$3,168
Rent
-$2,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $5,474 expenses = $2,306 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,168
Total Expenses
$5,474
Mortgage P&I
125%
$3,954
Property Taxes
13%
$399
Home Insurance
9%
$298
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0