Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.79% first-year return on $142k initial cash invested.
-8.79%
Cash On Cash
4.6%
Cap Rate
0.75
DSCR
$3,929
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,929 income − $4,968 expenses = $1,039 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%
$6,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,929
Total Expenses
$4,968
Mortgage P&I
87%
$3,434
Property Taxes
7%
$285
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0