Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.28% first-year return on $142k initial cash invested.
-16.28%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$3,147
Rent
-$1,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $5,074 expenses = $1,927 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,765
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,147
Total Expenses
$5,074
Mortgage P&I
107%
$3,376
Property Taxes
20%
$624
Home Insurance
8%
$236
HOA
1%
$20
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0