Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.62% first-year return on $142k initial cash invested.
-24.62%
Cash On Cash
1.6%
Cap Rate
0.24
DSCR
$1,794
Rent
-$2,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,794 income − $4,702 expenses = $2,908 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,794
Total Expenses
$4,702
Mortgage P&I
207%
$3,718
Property Taxes
16%
$281
Home Insurance
13%
$236
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0