Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.64% first-year return on $175k initial cash invested.
-17.64%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$3,580
Rent
-$2,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,580 income − $6,146 expenses = $2,566 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,580
Total Expenses
$6,146
Mortgage P&I
117%
$4,188
Property Taxes
21%
$747
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0