Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.82% first-year return on $175k initial cash invested.
-11.82%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$4,969
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,969 income − $6,695 expenses = $1,726 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,969
Total Expenses
$6,695
Mortgage P&I
82%
$4,055
Property Taxes
20%
$1,017
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0