Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.15% first-year return on $140k initial cash invested.
-16.15%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$3,055
Rent
-$1,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,055 income − $4,935 expenses = $1,880 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,055
Total Expenses
$4,935
Mortgage P&I
108%
$3,285
Property Taxes
20%
$619
Home Insurance
8%
$236
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0