Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.19% first-year return on $130k initial cash invested.
-9.19%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$3,902
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $4,895 expenses = $993 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,176
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,902
Total Expenses
$4,895
Mortgage P&I
79%
$3,072
Property Taxes
15%
$594
Home Insurance
6%
$215
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0