Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.91% first-year return on $175k initial cash invested.
-23.91%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,638
Rent
-$3,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,638 income − $6,132 expenses = $3,494 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,638
Total Expenses
$6,132
Mortgage P&I
157%
$4,138
Property Taxes
39%
$1,016
Home Insurance
11%
$292
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0