Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.6% first-year return on $142k initial cash invested.
-23.6%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,041
Rent
-$2,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,041
Total Expenses
$4,829
Mortgage P&I
168%
$3,435
Property Taxes
31%
$628
Home Insurance
12%
$236
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0