Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.72% first-year return on $175k initial cash invested.
-18.72%
Cash On Cash
2.66%
Cap Rate
0.42
DSCR
$3,549
Rent
-$2,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $6,280 expenses = $2,731 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,549
Total Expenses
$6,280
Mortgage P&I
124%
$4,401
Property Taxes
19%
$663
Home Insurance
8%
$294
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0