Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.89% first-year return on $175k initial cash invested.
-15.89%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$3,731
Rent
-$2,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,731 income − $6,052 expenses = $2,321 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%
$8,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,731
Total Expenses
$6,052
Mortgage P&I
112%
$4,182
Property Taxes
16%
$602
Home Insurance
8%
$297
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0