Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.04% first-year return on $175k initial cash invested.
-13.04%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$4,505
Rent
-$1,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,505 income − $6,405 expenses = $1,900 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,505
Total Expenses
$6,405
Mortgage P&I
95%
$4,269
Property Taxes
15%
$662
Home Insurance
7%
$304
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0