Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.07% first-year return on $140k initial cash invested.
-12.07%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$3,427
Rent
-$1,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,427 income − $4,832 expenses = $1,405 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,427
Total Expenses
$4,832
Mortgage P&I
98%
$3,350
Property Taxes
10%
$358
Home Insurance
7%
$233
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0