Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.55% first-year return on $140k initial cash invested.
-15.55%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$3,982
Rent
-$1,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,982 income − $5,796 expenses = $1,814 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,982
Total Expenses
$5,796
Mortgage P&I
83%
$3,306
Property Taxes
27%
$1,082
Home Insurance
6%
$245
HOA
3%
$128
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0