Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.61% first-year return on $142k initial cash invested.
-16.61%
Cash On Cash
3.31%
Cap Rate
0.51
DSCR
$3,227
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $5,189 expenses = $1,962 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,227
Total Expenses
$5,189
Mortgage P&I
114%
$3,665
Property Taxes
13%
$428
Home Insurance
7%
$236
HOA
1%
$21
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0