Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.71% first-year return on $175k initial cash invested.
-15.71%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$4,140
Rent
-$2,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,140 income − $6,436 expenses = $2,296 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%
$8,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,140
Total Expenses
$6,436
Mortgage P&I
101%
$4,197
Property Taxes
21%
$866
Home Insurance
7%
$297
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0