Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.44% first-year return on $142k initial cash invested.
-17.44%
Cash On Cash
2.3%
Cap Rate
0.4
DSCR
$2,476
Rent
-$2,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $4,535 expenses = $2,059 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,476
Total Expenses
$4,535
Mortgage P&I
130%
$3,228
Property Taxes
14%
$343
Home Insurance
12%
$294
HOA
1%
$25
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0