Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.73% first-year return on $175k initial cash invested.
-18.73%
Cash On Cash
2.53%
Cap Rate
0.4
DSCR
$2,901
Rent
-$2,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $5,630 expenses = $2,729 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,901
Total Expenses
$5,630
Mortgage P&I
150%
$4,342
Property Taxes
4%
$127
Home Insurance
11%
$306
HOA
3%
$101
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0