Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.85% first-year return on $130k initial cash invested.
-14.85%
Cash On Cash
3.85%
Cap Rate
0.58
DSCR
$3,458
Rent
-$1,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $5,063 expenses = $1,605 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,458
Total Expenses
$5,063
Mortgage P&I
99%
$3,416
Property Taxes
15%
$528
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0