Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.99% first-year return on $142k initial cash invested.
-9.99%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$3,536
Rent
-$1,180
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
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
$3,536
Total Expenses
$4,716
Mortgage P&I
93%
$3,271
Property Taxes
8%
$289
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0