Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.08% first-year return on $140k initial cash invested.
-16.08%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$3,218
Rent
-$1,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $5,098 expenses = $1,880 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,218
Total Expenses
$5,098
Mortgage P&I
105%
$3,393
Property Taxes
18%
$588
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0