Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.95% first-year return on $175k initial cash invested.
-22.95%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$2,512
Rent
-$3,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $5,866 expenses = $3,354 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,512
Total Expenses
$5,866
Mortgage P&I
171%
$4,304
Property Taxes
15%
$386
Home Insurance
12%
$292
HOA
9%
$230
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0