Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.53% first-year return on $175k initial cash invested.
-10.53%
Cash On Cash
3.94%
Cap Rate
0.67
DSCR
$4,163
Rent
-$1,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,163 income − $5,699 expenses = $1,536 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,163
Total Expenses
$5,699
Mortgage P&I
98%
$4,069
Property Taxes
6%
$247
Home Insurance
7%
$301
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0