Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.68% first-year return on $184k initial cash invested.
-17.68%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$3,853
Rent
-$2,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,853 income − $6,567 expenses = $2,714 out of pocket
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,853
Total Expenses
$6,567
Mortgage P&I
115%
$4,415
Property Taxes
22%
$833
Home Insurance
8%
$317
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0