Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.54% first-year return on $182k initial cash invested.
-12.54%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$4,107
Rent
-$1,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,107 income − $6,014 expenses = $1,907 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$174k
Closing costs
1%
$8,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,107
Total Expenses
$6,014
Mortgage P&I
106%
$4,345
Property Taxes
4%
$180
Home Insurance
7%
$304
HOA
3%
$118
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0