Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.27% first-year return on $142k initial cash invested.
-14.27%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$2,934
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $4,620 expenses = $1,686 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%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,934
Total Expenses
$4,620
Mortgage P&I
113%
$3,325
Property Taxes
10%
$296
Home Insurance
8%
$236
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0