Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.9% first-year return on $142k initial cash invested.
-21.9%
Cash On Cash
2.35%
Cap Rate
0.35
DSCR
$2,684
Rent
-$2,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $5,270 expenses = $2,586 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,684
Total Expenses
$5,270
Mortgage P&I
141%
$3,775
Property Taxes
21%
$562
Home Insurance
9%
$236
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0