Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.85% first-year return on $187k initial cash invested.
-23.85%
Cash On Cash
1.78%
Cap Rate
0.27
DSCR
$3,882
Rent
-$3,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $7,606 expenses = $3,724 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,882
Total Expenses
$7,606
Mortgage P&I
125%
$4,853
Property Taxes
20%
$787
Home Insurance
8%
$312
HOA
17%
$645
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0