Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.54% first-year return on $130k initial cash invested.
-19.54%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$2,316
Rent
-$2,116
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,316
Total Expenses
$4,432
Mortgage P&I
133%
$3,076
Property Taxes
24%
$551
Home Insurance
9%
$202
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0