Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.72% first-year return on $175k initial cash invested.
-14.72%
Cash On Cash
3.33%
Cap Rate
0.54
DSCR
$4,040
Rent
-$2,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,040 income − $6,183 expenses = $2,143 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,321
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,040
Total Expenses
$6,183
Mortgage P&I
105%
$4,251
Property Taxes
12%
$497
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0