Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.48% first-year return on $140k initial cash invested.
-9.48%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$4,004
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,004
Total Expenses
$5,109
Mortgage P&I
81%
$3,260
Property Taxes
14%
$566
Home Insurance
6%
$243
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0