Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.64% first-year return on $142k initial cash invested.
-20.64%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$2,468
Rent
-$2,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $4,906 expenses = $2,438 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,468
Total Expenses
$4,906
Mortgage P&I
135%
$3,329
Property Taxes
28%
$700
Home Insurance
10%
$236
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0