Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.14% first-year return on $140k initial cash invested.
-13.14%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$3,496
Rent
-$1,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $5,025 expenses = $1,529 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,496
Total Expenses
$5,025
Mortgage P&I
99%
$3,450
Property Taxes
12%
$432
Home Insurance
7%
$233
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0