Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.32% first-year return on $182k initial cash invested.
-19.32%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$3,934
Rent
-$2,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,934 income − $6,866 expenses = $2,932 out of pocket
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,934
Total Expenses
$6,866
Mortgage P&I
113%
$4,456
Property Taxes
27%
$1,045
Home Insurance
8%
$327
HOA
0%
$15
Property Management
10%
$393
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0