Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.6% first-year return on $130k initial cash invested.
-1.6%
Cash On Cash
6.18%
Cap Rate
1.02
DSCR
$4,565
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,565 income − $4,739 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,565
Total Expenses
$4,739
Mortgage P&I
69%
$3,147
Property Taxes
4%
$175
Home Insurance
5%
$231
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0