Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.4% first-year return on $175k initial cash invested.
-23.4%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$2,632
Rent
-$3,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $6,050 expenses = $3,418 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,632
Total Expenses
$6,050
Mortgage P&I
159%
$4,181
Property Taxes
34%
$890
Home Insurance
11%
$294
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0