Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.83% first-year return on $140k initial cash invested.
-11.83%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$3,883
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,883 income − $5,264 expenses = $1,381 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,883
Total Expenses
$5,264
Mortgage P&I
86%
$3,332
Property Taxes
17%
$678
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0