Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.51% first-year return on $140k initial cash invested.
-11.51%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$3,723
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,723
Total Expenses
$5,066
Mortgage P&I
87%
$3,239
Property Taxes
17%
$623
Home Insurance
6%
$233
HOA
0%
$4
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0