Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.07% first-year return on $142k initial cash invested.
-18.07%
Cash On Cash
3.1%
Cap Rate
0.47
DSCR
$3,378
Rent
-$2,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $5,512 expenses = $2,134 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,378
Total Expenses
$5,512
Mortgage P&I
110%
$3,709
Property Taxes
20%
$688
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0