Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.09% first-year return on $140k initial cash invested.
-18.09%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,507
Rent
-$2,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,507
Total Expenses
$5,613
Mortgage P&I
94%
$3,288
Property Taxes
34%
$1,181
Home Insurance
7%
$233
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0