Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.41% first-year return on $130k initial cash invested.
-20.41%
Cash On Cash
2.66%
Cap Rate
0.4
DSCR
$2,744
Rent
-$2,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $4,947 expenses = $2,203 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$123k
Closing costs
1%
$6,167
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,744
Total Expenses
$4,947
Mortgage P&I
125%
$3,432
Property Taxes
21%
$583
Home Insurance
8%
$219
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0