Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.11% first-year return on $142k initial cash invested.
-14.11%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$2,947
Rent
-$1,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,947 income − $4,614 expenses = $1,667 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,947
Total Expenses
$4,614
Mortgage P&I
115%
$3,387
Property Taxes
7%
$206
Home Insurance
8%
$238
HOA
1%
$17
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0