Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.71% first-year return on $140k initial cash invested.
-7.71%
Cash On Cash
5.27%
Cap Rate
0.81
DSCR
$4,673
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,673 income − $5,574 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,673
Total Expenses
$5,574
Mortgage P&I
77%
$3,599
Property Taxes
12%
$554
Home Insurance
4%
$206
HOA
0%
$0
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0