Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.07% first-year return on $142k initial cash invested.
-20.07%
Cash On Cash
2.56%
Cap Rate
0.39
DSCR
$2,487
Rent
-$2,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $4,858 expenses = $2,371 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,487
Total Expenses
$4,858
Mortgage P&I
148%
$3,689
Property Taxes
9%
$232
Home Insurance
9%
$236
HOA
2%
$55
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0