Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.83% first-year return on $142k initial cash invested.
-16.83%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$2,530
Rent
-$1,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $4,519 expenses = $1,989 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%
$6,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,530
Total Expenses
$4,519
Mortgage P&I
133%
$3,362
Property Taxes
9%
$225
Home Insurance
10%
$245
HOA
1%
$30
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0