Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.38% first-year return on $175k initial cash invested.
-16.38%
Cash On Cash
3.02%
Cap Rate
0.49
DSCR
$4,843
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,843 income − $7,233 expenses = $2,390 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,843
Total Expenses
$7,233
Mortgage P&I
88%
$4,244
Property Taxes
30%
$1,471
Home Insurance
5%
$259
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0