Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $187k initial cash invested.
-17.59%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$3,451
Rent
-$2,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,451 income − $6,189 expenses = $2,738 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,451
Total Expenses
$6,189
Mortgage P&I
128%
$4,416
Property Taxes
16%
$545
Home Insurance
9%
$317
HOA
0%
$13
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0