Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.79% first-year return on $175k initial cash invested.
-14.79%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$3,636
Rent
-$2,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $5,793 expenses = $2,157 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,636
Total Expenses
$5,793
Mortgage P&I
116%
$4,222
Property Taxes
9%
$324
Home Insurance
8%
$301
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0