Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.86% first-year return on $175k initial cash invested.
-15.86%
Cash On Cash
3.15%
Cap Rate
0.51
DSCR
$4,050
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $6,366 expenses = $2,316 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,050
Total Expenses
$6,366
Mortgage P&I
106%
$4,305
Property Taxes
18%
$711
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0