Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.57% first-year return on $175k initial cash invested.
-16.57%
Cash On Cash
3.43%
Cap Rate
0.52
DSCR
$4,277
Rent
-$2,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,277 income − $6,690 expenses = $2,413 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,277
Total Expenses
$6,690
Mortgage P&I
107%
$4,576
Property Taxes
16%
$695
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0