Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.05% first-year return on $140k initial cash invested.
-17.05%
Cash On Cash
3.15%
Cap Rate
0.49
DSCR
$2,781
Rent
-$1,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,781 income − $4,765 expenses = $1,984 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,781
Total Expenses
$4,765
Mortgage P&I
129%
$3,590
Property Taxes
8%
$216
Home Insurance
8%
$236
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0