Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.97% first-year return on $174k initial cash invested.
-18.97%
Cash On Cash
2.85%
Cap Rate
0.44
DSCR
$3,987
Rent
-$2,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,987 income − $6,732 expenses = $2,745 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$165k
Closing costs
1%
$8,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,987
Total Expenses
$6,732
Mortgage P&I
113%
$4,507
Property Taxes
12%
$471
Home Insurance
8%
$304
HOA
10%
$414
Property Management
10%
$399
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0