Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.94% first-year return on $142k initial cash invested.
-9.94%
Cash On Cash
3.87%
Cap Rate
0.68
DSCR
$3,354
Rent
-$1,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
5.8%
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
$3,354
Total Expenses
$4,528
Mortgage P&I
95%
$3,184
Property Taxes
7%
$236
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0