Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.06% first-year return on $140k initial cash invested.
-14.06%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$3,508
Rent
-$1,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $5,153 expenses = $1,645 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,508
Total Expenses
$5,153
Mortgage P&I
96%
$3,365
Property Taxes
18%
$641
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0