Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.55% first-year return on $140k initial cash invested.
-13.55%
Cash On Cash
4.05%
Cap Rate
0.61
DSCR
$3,229
Rent
-$1,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,229 income − $4,806 expenses = $1,577 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,229
Total Expenses
$4,806
Mortgage P&I
113%
$3,658
Property Taxes
2%
$76
Home Insurance
7%
$233
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0