Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.57% first-year return on $130k initial cash invested.
-13.57%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$3,069
Rent
-$1,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $4,544 expenses = $1,475 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,069
Total Expenses
$4,544
Mortgage P&I
104%
$3,197
Property Taxes
10%
$292
Home Insurance
7%
$218
HOA
1%
$40
Property Management
10%
$307
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0