Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.64% first-year return on $140k initial cash invested.
-8.64%
Cash On Cash
4.84%
Cap Rate
0.77
DSCR
$4,243
Rent
-$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,243 income − $5,254 expenses = $1,011 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,243
Total Expenses
$5,254
Mortgage P&I
82%
$3,495
Property Taxes
10%
$411
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0