Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.69% first-year return on $175k initial cash invested.
-11.69%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$4,321
Rent
-$1,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,321 income − $6,023 expenses = $1,702 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,321
Total Expenses
$6,023
Mortgage P&I
96%
$4,134
Property Taxes
11%
$479
Home Insurance
7%
$287
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0