Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.92% first-year return on $175k initial cash invested.
-25.92%
Cash On Cash
0.95%
Cap Rate
0.15
DSCR
$1,767
Rent
-$3,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $5,539 expenses = $3,772 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,767
Total Expenses
$5,539
Mortgage P&I
246%
$4,342
Property Taxes
24%
$430
Home Insurance
17%
$308
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0