Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.9% first-year return on $175k initial cash invested.
-17.9%
Cash On Cash
3.09%
Cap Rate
0.47
DSCR
$3,596
Rent
-$2,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,596 income − $6,206 expenses = $2,610 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,596
Total Expenses
$6,206
Mortgage P&I
127%
$4,578
Property Taxes
11%
$385
Home Insurance
8%
$290
HOA
0%
$17
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0