Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.62% first-year return on $142k initial cash invested.
-27.62%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$1,700
Rent
-$3,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $4,963 expenses = $3,263 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,700
Total Expenses
$4,963
Mortgage P&I
202%
$3,427
Property Taxes
50%
$845
Home Insurance
14%
$236
HOA
1%
$13
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0