Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.08% first-year return on $140k initial cash invested.
-13.08%
Cash On Cash
4.14%
Cap Rate
0.63
DSCR
$3,805
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,805 income − $5,331 expenses = $1,526 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,805
Total Expenses
$5,331
Mortgage P&I
96%
$3,638
Property Taxes
12%
$467
Home Insurance
6%
$238
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0