Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.84% first-year return on $140k initial cash invested.
-18.84%
Cash On Cash
2.88%
Cap Rate
0.44
DSCR
$2,604
Rent
-$2,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $4,805 expenses = $2,201 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,604
Total Expenses
$4,805
Mortgage P&I
141%
$3,675
Property Taxes
8%
$211
Home Insurance
9%
$243
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0