Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.21% first-year return on $175k initial cash invested.
-25.21%
Cash On Cash
1.61%
Cap Rate
0.24
DSCR
$2,529
Rent
-$3,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $6,206 expenses = $3,677 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,529
Total Expenses
$6,206
Mortgage P&I
185%
$4,667
Property Taxes
23%
$569
Home Insurance
12%
$313
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0