Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.99% first-year return on $142k initial cash invested.
-11.99%
Cash On Cash
3.42%
Cap Rate
0.6
DSCR
$2,967
Rent
-$1,416
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
$2,967
Total Expenses
$4,383
Mortgage P&I
108%
$3,194
Property Taxes
6%
$182
Home Insurance
8%
$236
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0