Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.35% first-year return on $130k initial cash invested.
-27.35%
Cash On Cash
1.06%
Cap Rate
0.16
DSCR
$1,335
Rent
-$2,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,335 income − $4,302 expenses = $2,967 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,335
Total Expenses
$4,302
Mortgage P&I
258%
$3,450
Property Taxes
22%
$287
Home Insurance
16%
$217
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0