Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.32% first-year return on $130k initial cash invested.
-16.32%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$3,145
Rent
-$1,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,145 income − $4,920 expenses = $1,775 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,145
Total Expenses
$4,920
Mortgage P&I
98%
$3,090
Property Taxes
21%
$675
Home Insurance
7%
$217
HOA
4%
$121
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0