Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.06% first-year return on $142k initial cash invested.
-11.06%
Cash On Cash
4.08%
Cap Rate
0.67
DSCR
$3,390
Rent
-$1,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $4,695 expenses = $1,305 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%
$6,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,390
Total Expenses
$4,695
Mortgage P&I
101%
$3,427
Property Taxes
4%
$138
Home Insurance
7%
$248
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$203
Maintenance
5%
$170
Other
0%
$0