Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.53% first-year return on $142k initial cash invested.
-17.53%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$2,270
Rent
-$2,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $4,341 expenses = $2,071 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,270
Total Expenses
$4,341
Mortgage P&I
149%
$3,380
Property Taxes
6%
$134
Home Insurance
10%
$236
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0