Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.29% first-year return on $142k initial cash invested.
-21.29%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$1,538
Rent
-$2,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $4,053 expenses = $2,515 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,538
Total Expenses
$4,053
Mortgage P&I
213%
$3,270
Property Taxes
10%
$147
Home Insurance
15%
$236
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0