Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.15% first-year return on $142k initial cash invested.
-20.15%
Cash On Cash
2.56%
Cap Rate
0.39
DSCR
$2,696
Rent
-$2,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $5,076 expenses = $2,380 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
$2,696
Total Expenses
$5,076
Mortgage P&I
137%
$3,684
Property Taxes
17%
$454
Home Insurance
9%
$236
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0