Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.66% first-year return on $140k initial cash invested.
-11.66%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$3,368
Rent
-$1,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $4,729 expenses = $1,361 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%
$6,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,368
Total Expenses
$4,729
Mortgage P&I
98%
$3,310
Property Taxes
9%
$299
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0