Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.28% first-year return on $140k initial cash invested.
-0.28%
Cash On Cash
6.24%
Cap Rate
1.07
DSCR
$5,016
Rent
-$33
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%
$6,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,016
Total Expenses
$5,049
Mortgage P&I
65%
$3,245
Property Taxes
5%
$256
Home Insurance
5%
$243
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0