Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.66% first-year return on $142k initial cash invested.
-14.66%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$3,588
Rent
-$1,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $5,320 expenses = $1,732 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%
$6,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,588
Total Expenses
$5,320
Mortgage P&I
95%
$3,417
Property Taxes
16%
$556
Home Insurance
7%
$245
HOA
5%
$170
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0