Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.52% first-year return on $130k initial cash invested.
-4.52%
Cash On Cash
6.07%
Cap Rate
0.93
DSCR
$5,154
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,154 income − $5,643 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,154
Total Expenses
$5,643
Mortgage P&I
65%
$3,356
Property Taxes
14%
$720
Home Insurance
4%
$227
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0