Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.73% first-year return on $175k initial cash invested.
-20.73%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$3,066
Rent
-$3,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $6,083 expenses = $3,017 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,318
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,066
Total Expenses
$6,083
Mortgage P&I
132%
$4,042
Property Taxes
31%
$947
Home Insurance
10%
$297
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0