Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.24% first-year return on $184k initial cash invested.
-22.24%
Cash On Cash
2.22%
Cap Rate
0.33
DSCR
$3,162
Rent
-$3,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $6,568 expenses = $3,406 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,162
Total Expenses
$6,568
Mortgage P&I
154%
$4,867
Property Taxes
15%
$473
Home Insurance
10%
$306
HOA
3%
$100
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0