Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.64% first-year return on $140k initial cash invested.
-16.64%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$3,414
Rent
-$1,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $5,352 expenses = $1,938 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,414
Total Expenses
$5,352
Mortgage P&I
99%
$3,375
Property Taxes
20%
$668
Home Insurance
7%
$240
HOA
5%
$181
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0