Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.33% first-year return on $170k initial cash invested.
-12.33%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$4,528
Rent
-$1,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,528
Total Expenses
$6,273
Mortgage P&I
89%
$4,050
Property Taxes
17%
$766
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$453
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0