Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.62% first-year return on $140k initial cash invested.
-23.62%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$2,198
Rent
-$2,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$6,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,198
Total Expenses
$4,949
Mortgage P&I
152%
$3,349
Property Taxes
37%
$818
Home Insurance
10%
$210
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0