Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.45% first-year return on $142k initial cash invested.
-12.45%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$3,212
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $4,683 expenses = $1,471 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%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,212
Total Expenses
$4,683
Mortgage P&I
106%
$3,400
Property Taxes
7%
$211
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0