Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.74% first-year return on $142k initial cash invested.
-21.74%
Cash On Cash
2.13%
Cap Rate
0.33
DSCR
$2,016
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $4,584 expenses = $2,568 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,016
Total Expenses
$4,584
Mortgage P&I
182%
$3,667
Property Taxes
8%
$156
Home Insurance
12%
$236
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0