Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.96% first-year return on $170k initial cash invested.
-20.96%
Cash On Cash
2.35%
Cap Rate
0.36
DSCR
$3,355
Rent
-$2,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,355 income − $6,323 expenses = $2,968 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,355
Total Expenses
$6,323
Mortgage P&I
131%
$4,384
Property Taxes
23%
$786
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0