Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.11% first-year return on $175k initial cash invested.
-15.11%
Cash On Cash
3.36%
Cap Rate
0.54
DSCR
$4,307
Rent
-$2,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,307 income − $6,509 expenses = $2,202 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,307
Total Expenses
$6,509
Mortgage P&I
100%
$4,321
Property Taxes
18%
$771
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0