Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.03% first-year return on $140k initial cash invested.
-14.03%
Cash On Cash
3.93%
Cap Rate
0.6
DSCR
$3,681
Rent
-$1,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,681 income − $5,312 expenses = $1,631 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,681
Total Expenses
$5,312
Mortgage P&I
98%
$3,622
Property Taxes
12%
$437
Home Insurance
6%
$238
HOA
2%
$58
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0