Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.17% first-year return on $140k initial cash invested.
-9.17%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$4,208
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,208 income − $5,276 expenses = $1,068 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%
$6,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,208
Total Expenses
$5,276
Mortgage P&I
78%
$3,298
Property Taxes
15%
$649
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0