Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.92% first-year return on $142k initial cash invested.
-21.92%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$2,455
Rent
-$2,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $5,046 expenses = $2,591 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,455
Total Expenses
$5,046
Mortgage P&I
141%
$3,456
Property Taxes
29%
$706
Home Insurance
10%
$245
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0