Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.9% first-year return on $140k initial cash invested.
-11.9%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$3,909
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,909
Total Expenses
$5,295
Mortgage P&I
83%
$3,246
Property Taxes
19%
$755
Home Insurance
6%
$238
HOA
1%
$40
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$235
Maintenance
5%
$195
Other
0%
$0