Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.43% first-year return on $142k initial cash invested.
-20.43%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$1,824
Rent
-$2,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,824 income − $4,237 expenses = $2,413 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,824
Total Expenses
$4,237
Mortgage P&I
185%
$3,369
Property Taxes
9%
$159
Home Insurance
13%
$236
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0