Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.17% first-year return on $184k initial cash invested.
-19.17%
Cash On Cash
2.37%
Cap Rate
0.38
DSCR
$3,274
Rent
-$2,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $6,206 expenses = $2,932 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,274
Total Expenses
$6,206
Mortgage P&I
137%
$4,492
Property Taxes
17%
$557
Home Insurance
9%
$306
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0