Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.37% first-year return on $142k initial cash invested.
-12.37%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$3,900
Rent
-$1,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $5,360 expenses = $1,460 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,900
Total Expenses
$5,360
Mortgage P&I
87%
$3,411
Property Taxes
19%
$760
Home Insurance
4%
$175
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0