Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.26% first-year return on $140k initial cash invested.
-19.26%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$2,581
Rent
-$2,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,581 income − $4,822 expenses = $2,241 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,581
Total Expenses
$4,822
Mortgage P&I
131%
$3,383
Property Taxes
16%
$405
Home Insurance
9%
$233
HOA
5%
$130
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0