Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.52% first-year return on $140k initial cash invested.
-22.52%
Cash On Cash
2.16%
Cap Rate
0.32
DSCR
$2,624
Rent
-$2,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $5,242 expenses = $2,618 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,624
Total Expenses
$5,242
Mortgage P&I
140%
$3,681
Property Taxes
24%
$638
Home Insurance
9%
$242
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0