Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.11% first-year return on $175k initial cash invested.
-15.11%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$4,229
Rent
-$2,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,229 income − $6,437 expenses = $2,208 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%
$8,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,229
Total Expenses
$6,437
Mortgage P&I
99%
$4,185
Property Taxes
19%
$784
Home Insurance
7%
$301
HOA
2%
$68
Property Management
10%
$423
CapEx
5%
$211
Vacancy
6%
$254
Maintenance
5%
$211
Other
0%
$0