Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.22% first-year return on $140k initial cash invested.
-17.22%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$2,330
Rent
-$2,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $4,342 expenses = $2,012 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,330
Total Expenses
$4,342
Mortgage P&I
143%
$3,325
Property Taxes
7%
$172
Home Insurance
10%
$240
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0