Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.85% first-year return on $130k initial cash invested.
-17.85%
Cash On Cash
2.96%
Cap Rate
0.46
DSCR
$3,105
Rent
-$1,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $5,039 expenses = $1,934 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,105
Total Expenses
$5,039
Mortgage P&I
107%
$3,308
Property Taxes
23%
$708
Home Insurance
7%
$217
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0