Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $142k initial cash invested.
-14.93%
Cash On Cash
3.74%
Cap Rate
0.57
DSCR
$3,758
Rent
-$1,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $5,524 expenses = $1,766 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,758
Total Expenses
$5,524
Mortgage P&I
98%
$3,685
Property Taxes
15%
$564
Home Insurance
6%
$244
HOA
1%
$54
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0