Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $175k initial cash invested.
-17.69%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$4,001
Rent
-$2,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,001 income − $6,580 expenses = $2,579 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,001
Total Expenses
$6,580
Mortgage P&I
106%
$4,241
Property Taxes
26%
$1,026
Home Insurance
7%
$273
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0