Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.45% first-year return on $140k initial cash invested.
-13.45%
Cash On Cash
3.91%
Cap Rate
0.62
DSCR
$4,216
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $5,780 expenses = $1,564 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,216
Total Expenses
$5,780
Mortgage P&I
83%
$3,519
Property Taxes
21%
$901
Home Insurance
6%
$234
HOA
1%
$29
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0