Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.04% first-year return on $182k initial cash invested.
-25.04%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$1,728
Rent
-$3,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $5,518 expenses = $3,790 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,728
Total Expenses
$5,518
Mortgage P&I
256%
$4,415
Property Taxes
19%
$330
Home Insurance
18%
$303
HOA
1%
$21
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0