Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.58% first-year return on $175k initial cash invested.
-22.58%
Cash On Cash
2.06%
Cap Rate
0.31
DSCR
$3,242
Rent
-$3,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $6,544 expenses = $3,302 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,242
Total Expenses
$6,544
Mortgage P&I
141%
$4,574
Property Taxes
26%
$829
Home Insurance
9%
$298
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0