Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.69% first-year return on $142k initial cash invested.
-13.69%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$2,855
Rent
-$1,617
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
6.2%
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
$2,855
Total Expenses
$4,472
Mortgage P&I
115%
$3,294
Property Taxes
7%
$199
Home Insurance
8%
$236
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0