Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.46% first-year return on $142k initial cash invested.
-10.46%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$3,223
Rent
-$1,235
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
6.3%
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
$3,223
Total Expenses
$4,458
Mortgage P&I
104%
$3,355
Property Taxes
0%
$15
Home Insurance
7%
$236
HOA
0%
$15
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0