Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.82% first-year return on $142k initial cash invested.
-12.82%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$3,565
Rent
-$1,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,565 income − $5,077 expenses = $1,512 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,741
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,565
Total Expenses
$5,077
Mortgage P&I
95%
$3,403
Property Taxes
13%
$454
Home Insurance
7%
$234
HOA
2%
$60
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0