Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.88% first-year return on $140k initial cash invested.
-11.88%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$4,903
Rent
-$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,903 income − $6,287 expenses = $1,384 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,903
Total Expenses
$6,287
Mortgage P&I
67%
$3,303
Property Taxes
13%
$653
Home Insurance
5%
$243
HOA
17%
$814
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0