Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.57% first-year return on $175k initial cash invested.
-20.57%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$2,444
Rent
-$3,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $5,452 expenses = $3,008 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,356
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,444
Total Expenses
$5,452
Mortgage P&I
172%
$4,193
Property Taxes
13%
$326
Home Insurance
12%
$298
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0