Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $175k initial cash invested.
-16.43%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$3,992
Rent
-$2,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $6,386 expenses = $2,394 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,992
Total Expenses
$6,386
Mortgage P&I
107%
$4,262
Property Taxes
20%
$789
Home Insurance
7%
$296
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0