Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.26% first-year return on $140k initial cash invested.
-8.26%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$4,283
Rent
-$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,283 income − $5,248 expenses = $965 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,283
Total Expenses
$5,248
Mortgage P&I
79%
$3,366
Property Taxes
12%
$533
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0