Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.79% first-year return on $140k initial cash invested.
-18.79%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$2,669
Rent
-$2,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $4,869 expenses = $2,200 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,669
Total Expenses
$4,869
Mortgage P&I
127%
$3,386
Property Taxes
21%
$556
Home Insurance
9%
$234
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0