Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.86% first-year return on $175k initial cash invested.
-13.86%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$4,235
Rent
-$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,235 income − $6,260 expenses = $2,025 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,235
Total Expenses
$6,260
Mortgage P&I
99%
$4,188
Property Taxes
16%
$673
Home Insurance
7%
$297
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0