Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.66% first-year return on $140k initial cash invested.
-7.66%
Cash On Cash
4.62%
Cap Rate
0.79
DSCR
$4,339
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,339 income − $5,236 expenses = $897 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.1%
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
$4,339
Total Expenses
$5,236
Mortgage P&I
75%
$3,255
Property Taxes
14%
$610
Home Insurance
6%
$243
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0