Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.5% first-year return on $142k initial cash invested.
-19.5%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$2,363
Rent
-$2,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,363 income − $4,666 expenses = $2,303 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%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,363
Total Expenses
$4,666
Mortgage P&I
145%
$3,434
Property Taxes
16%
$382
Home Insurance
10%
$236
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0