Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.33% first-year return on $140k initial cash invested.
-17.33%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$2,582
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,582
Total Expenses
$4,603
Mortgage P&I
127%
$3,278
Property Taxes
16%
$409
Home Insurance
9%
$245
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0