Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.54% first-year return on $140k initial cash invested.
-6.54%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$4,694
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,694 income − $5,455 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,694
Total Expenses
$5,455
Mortgage P&I
70%
$3,300
Property Taxes
15%
$689
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0