Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.93% first-year return on $140k initial cash invested.
-11.93%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$3,753
Rent
-$1,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $5,146 expenses = $1,393 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,753
Total Expenses
$5,146
Mortgage P&I
91%
$3,402
Property Taxes
14%
$520
Home Insurance
6%
$240
HOA
0%
$8
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0