Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.46% first-year return on $175k initial cash invested.
-12.46%
Cash On Cash
3.73%
Cap Rate
0.61
DSCR
$3,832
Rent
-$1,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,832 income − $5,653 expenses = $1,821 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
$3,832
Total Expenses
$5,653
Mortgage P&I
110%
$4,227
Property Taxes
4%
$137
Home Insurance
8%
$292
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0