Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.54% first-year return on $140k initial cash invested.
-13.54%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$3,286
Rent
-$1,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $4,861 expenses = $1,575 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,286
Total Expenses
$4,861
Mortgage P&I
103%
$3,379
Property Taxes
11%
$345
Home Insurance
7%
$234
HOA
1%
$49
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0