Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.99% first-year return on $142k initial cash invested.
-19.99%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,392
Rent
-$2,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,392 income − $5,753 expenses = $2,361 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,392
Total Expenses
$5,753
Mortgage P&I
99%
$3,361
Property Taxes
36%
$1,235
Home Insurance
7%
$236
HOA
1%
$38
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0