Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.02% first-year return on $140k initial cash invested.
-17.02%
Cash On Cash
3.36%
Cap Rate
0.51
DSCR
$3,415
Rent
-$1,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $5,401 expenses = $1,986 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,415
Total Expenses
$5,401
Mortgage P&I
108%
$3,684
Property Taxes
13%
$444
Home Insurance
7%
$236
HOA
4%
$148
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0