Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.7% first-year return on $140k initial cash invested.
-19.7%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$2,532
Rent
-$2,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $4,838 expenses = $2,306 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,532
Total Expenses
$4,838
Mortgage P&I
130%
$3,298
Property Taxes
26%
$647
Home Insurance
9%
$234
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0