Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.45% first-year return on $175k initial cash invested.
-10.45%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$5,232
Rent
-$1,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,232 income − $6,757 expenses = $1,525 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,232
Total Expenses
$6,757
Mortgage P&I
79%
$4,150
Property Taxes
18%
$956
Home Insurance
6%
$290
HOA
0%
$0
Property Management
10%
$523
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0