Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.17% first-year return on $130k initial cash invested.
-9.17%
Cash On Cash
4.18%
Cap Rate
0.72
DSCR
$3,142
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,142
Total Expenses
$4,134
Mortgage P&I
95%
$2,988
Property Taxes
4%
$110
Home Insurance
7%
$219
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0