Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.61% first-year return on $182k initial cash invested.
-19.61%
Cash On Cash
2.44%
Cap Rate
0.39
DSCR
$3,626
Rent
-$2,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $6,600 expenses = $2,974 out of pocket
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,626
Total Expenses
$6,600
Mortgage P&I
126%
$4,552
Property Taxes
21%
$757
Home Insurance
9%
$315
HOA
1%
$33
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0