Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.04% first-year return on $142k initial cash invested.
-14.04%
Cash On Cash
3.88%
Cap Rate
0.6
DSCR
$3,784
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $5,443 expenses = $1,659 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,784
Total Expenses
$5,443
Mortgage P&I
96%
$3,651
Property Taxes
15%
$568
Home Insurance
6%
$241
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0