Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.28% first-year return on $140k initial cash invested.
-19.28%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$2,888
Rent
-$2,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $5,142 expenses = $2,254 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,888
Total Expenses
$5,142
Mortgage P&I
114%
$3,283
Property Taxes
30%
$873
Home Insurance
8%
$236
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0