Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.89% first-year return on $175k initial cash invested.
-18.89%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$3,473
Rent
-$2,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,473 income − $6,227 expenses = $2,754 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,333
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,473
Total Expenses
$6,227
Mortgage P&I
121%
$4,204
Property Taxes
24%
$826
Home Insurance
8%
$294
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0