Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.9% first-year return on $140k initial cash invested.
-8.9%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$4,231
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,231 income − $5,270 expenses = $1,039 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%
$6,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,231
Total Expenses
$5,270
Mortgage P&I
78%
$3,306
Property Taxes
15%
$618
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0