Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.61% first-year return on $142k initial cash invested.
-25.61%
Cash On Cash
1.14%
Cap Rate
0.18
DSCR
$1,918
Rent
-$3,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,918 income − $4,945 expenses = $3,027 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,918
Total Expenses
$4,945
Mortgage P&I
186%
$3,572
Property Taxes
27%
$518
Home Insurance
13%
$245
HOA
6%
$111
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0