Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.68% first-year return on $140k initial cash invested.
-24.68%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,487
Rent
-$2,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $5,362 expenses = $2,875 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,487
Total Expenses
$5,362
Mortgage P&I
132%
$3,290
Property Taxes
48%
$1,192
Home Insurance
9%
$234
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0