Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.55% first-year return on $142k initial cash invested.
-16.55%
Cash On Cash
2.54%
Cap Rate
0.44
DSCR
$2,433
Rent
-$1,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $4,388 expenses = $1,955 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,433
Total Expenses
$4,388
Mortgage P&I
134%
$3,261
Property Taxes
11%
$258
Home Insurance
10%
$236
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0