Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.91% first-year return on $140k initial cash invested.
-18.91%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$3,292
Rent
-$2,203
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,292
Total Expenses
$5,495
Mortgage P&I
98%
$3,220
Property Taxes
23%
$751
Home Insurance
7%
$241
HOA
13%
$426
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0