Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.35% first-year return on $130k initial cash invested.
-13.35%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$2,744
Rent
-$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $4,192 expenses = $1,448 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,744
Total Expenses
$4,192
Mortgage P&I
114%
$3,128
Property Taxes
5%
$134
Home Insurance
8%
$217
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0