Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.69% first-year return on $130k initial cash invested.
-15.69%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$2,750
Rent
-$1,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $4,445 expenses = $1,695 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,750
Total Expenses
$4,445
Mortgage P&I
115%
$3,149
Property Taxes
13%
$351
Home Insurance
8%
$229
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0