Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.27% first-year return on $140k initial cash invested.
-5.27%
Cash On Cash
5.74%
Cap Rate
0.9
DSCR
$5,343
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,343 income − $5,956 expenses = $613 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,343
Total Expenses
$5,956
Mortgage P&I
66%
$3,525
Property Taxes
15%
$804
Home Insurance
4%
$238
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$321
Maintenance
5%
$267
Other
0%
$0