Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.23% first-year return on $140k initial cash invested.
-11.23%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$3,429
Rent
-$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,429
Total Expenses
$4,744
Mortgage P&I
96%
$3,290
Property Taxes
10%
$327
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0