Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.4% first-year return on $140k initial cash invested.
-22.4%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$2,664
Rent
-$2,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $5,274 expenses = $2,610 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,664
Total Expenses
$5,274
Mortgage P&I
125%
$3,317
Property Taxes
30%
$803
Home Insurance
8%
$210
HOA
9%
$252
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0