Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.42% first-year return on $140k initial cash invested.
-13.42%
Cash On Cash
3.6%
Cap Rate
0.59
DSCR
$3,549
Rent
-$1,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $5,110 expenses = $1,561 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,549
Total Expenses
$5,110
Mortgage P&I
95%
$3,379
Property Taxes
16%
$576
Home Insurance
7%
$233
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0