Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.63% first-year return on $140k initial cash invested.
-18.63%
Cash On Cash
2.57%
Cap Rate
0.41
DSCR
$2,294
Rent
-$2,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $4,475 expenses = $2,181 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,294
Total Expenses
$4,475
Mortgage P&I
153%
$3,500
Property Taxes
6%
$144
Home Insurance
10%
$234
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0