Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.85% first-year return on $142k initial cash invested.
-15.85%
Cash On Cash
2.66%
Cap Rate
0.47
DSCR
$3,463
Rent
-$1,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
5.9%
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
$3,463
Total Expenses
$5,335
Mortgage P&I
92%
$3,194
Property Taxes
29%
$994
Home Insurance
7%
$236
HOA
0%
$11
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0