Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.73% first-year return on $179k initial cash invested.
-18.73%
Cash On Cash
2.84%
Cap Rate
0.44
DSCR
$3,633
Rent
-$2,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $6,425 expenses = $2,792 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,518
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,633
Total Expenses
$6,425
Mortgage P&I
127%
$4,629
Property Taxes
15%
$550
Home Insurance
8%
$301
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0