Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.92% first-year return on $140k initial cash invested.
-16.92%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$2,935
Rent
-$1,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,935 income − $4,915 expenses = $1,980 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%
$6,687
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,935
Total Expenses
$4,915
Mortgage P&I
113%
$3,325
Property Taxes
18%
$530
Home Insurance
9%
$271
HOA
1%
$25
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0