Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.15% first-year return on $130k initial cash invested.
-17.15%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$2,560
Rent
-$1,857
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$4,417
Mortgage P&I
115%
$2,953
Property Taxes
10%
$249
Home Insurance
9%
$219
HOA
13%
$330
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0