Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.33% first-year return on $130k initial cash invested.
-10.33%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$3,738
Rent
-$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,738 income − $4,858 expenses = $1,120 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,738
Total Expenses
$4,858
Mortgage P&I
84%
$3,136
Property Taxes
14%
$528
Home Insurance
6%
$222
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0