Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.84% first-year return on $140k initial cash invested.
-11.84%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$3,225
Rent
-$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,225 income − $4,609 expenses = $1,384 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,225
Total Expenses
$4,609
Mortgage P&I
105%
$3,391
Property Taxes
4%
$135
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0