Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.51% first-year return on $140k initial cash invested.
-20.51%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$2,259
Rent
-$2,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $4,656 expenses = $2,397 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,259
Total Expenses
$4,656
Mortgage P&I
148%
$3,354
Property Taxes
17%
$381
Home Insurance
11%
$242
HOA
4%
$91
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0