Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.9% first-year return on $142k initial cash invested.
-10.9%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$4,446
Rent
-$1,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,446 income − $5,734 expenses = $1,288 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,446
Total Expenses
$5,734
Mortgage P&I
77%
$3,434
Property Taxes
16%
$706
Home Insurance
6%
$264
HOA
4%
$174
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0