Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.42% first-year return on $140k initial cash invested.
-17.42%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$3,038
Rent
-$2,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,038 income − $5,065 expenses = $2,027 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,651
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,038
Total Expenses
$5,065
Mortgage P&I
109%
$3,311
Property Taxes
21%
$633
Home Insurance
11%
$331
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0