Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.92% first-year return on $182k initial cash invested.
-16.92%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$4,043
Rent
-$2,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,043 income − $6,605 expenses = $2,562 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,043
Total Expenses
$6,605
Mortgage P&I
108%
$4,351
Property Taxes
15%
$598
Home Insurance
7%
$303
HOA
7%
$302
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0