Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.28% first-year return on $175k initial cash invested.
-11.28%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$5,487
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,487 income − $7,135 expenses = $1,648 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,487
Total Expenses
$7,135
Mortgage P&I
77%
$4,233
Property Taxes
22%
$1,184
Home Insurance
5%
$292
HOA
0%
$0
Property Management
10%
$549
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0