Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.57% first-year return on $170k initial cash invested.
-13.57%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$3,855
Rent
-$1,924
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,855
Total Expenses
$5,779
Mortgage P&I
104%
$4,015
Property Taxes
12%
$471
Home Insurance
8%
$290
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0