Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.78% first-year return on $130k initial cash invested.
-14.78%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$3,378
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $4,984 expenses = $1,606 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,378
Total Expenses
$4,984
Mortgage P&I
90%
$3,056
Property Taxes
24%
$822
Home Insurance
7%
$227
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0