Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.61% first-year return on $140k initial cash invested.
-13.61%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$3,666
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $5,258 expenses = $1,592 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,666
Total Expenses
$5,258
Mortgage P&I
94%
$3,428
Property Taxes
17%
$641
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0