Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $130k initial cash invested.
-22%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$2,327
Rent
-$2,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
5.9%
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
$2,327
Total Expenses
$4,714
Mortgage P&I
126%
$2,930
Property Taxes
41%
$947
Home Insurance
9%
$217
HOA
1%
$15
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0