Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.76% first-year return on $130k initial cash invested.
-13.76%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$3,311
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,311 income − $4,802 expenses = $1,491 out of pocket
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%
$6,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,311
Total Expenses
$4,802
Mortgage P&I
93%
$3,081
Property Taxes
19%
$635
Home Insurance
7%
$224
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0