Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.68% first-year return on $142k initial cash invested.
-21.68%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$1,629
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,629 income − $4,190 expenses = $2,561 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,629
Total Expenses
$4,190
Mortgage P&I
207%
$3,375
Property Taxes
8%
$127
Home Insurance
14%
$236
HOA
2%
$29
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0