Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.26% first-year return on $130k initial cash invested.
-13.26%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$3,523
Rent
-$1,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,523 income − $4,962 expenses = $1,439 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,523
Total Expenses
$4,962
Mortgage P&I
87%
$3,080
Property Taxes
21%
$747
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0