Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.02% first-year return on $142k initial cash invested.
-27.02%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$1,456
Rent
-$3,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,456 income − $4,648 expenses = $3,192 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,456
Total Expenses
$4,648
Mortgage P&I
238%
$3,471
Property Taxes
35%
$512
Home Insurance
16%
$236
HOA
3%
$50
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0