Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.88% first-year return on $142k initial cash invested.
-18.88%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$2,223
Rent
-$2,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $4,453 expenses = $2,230 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,223
Total Expenses
$4,453
Mortgage P&I
148%
$3,280
Property Taxes
16%
$360
Home Insurance
11%
$236
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0