Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.61% first-year return on $183k initial cash invested.
-17.61%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$3,381
Rent
-$2,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $6,065 expenses = $2,684 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,381
Total Expenses
$6,065
Mortgage P&I
129%
$4,354
Property Taxes
14%
$467
Home Insurance
9%
$315
HOA
1%
$50
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0