Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.08% first-year return on $140k initial cash invested.
-13.08%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$3,243
Rent
-$1,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,243
Total Expenses
$4,770
Mortgage P&I
102%
$3,300
Property Taxes
12%
$393
Home Insurance
7%
$234
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0