Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.51% first-year return on $175k initial cash invested.
-17.51%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$3,821
Rent
-$2,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,821 income − $6,376 expenses = $2,555 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,821
Total Expenses
$6,376
Mortgage P&I
112%
$4,261
Property Taxes
22%
$824
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0