Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.27% first-year return on $130k initial cash invested.
-12.27%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$3,094
Rent
-$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $4,420 expenses = $1,326 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,094
Total Expenses
$4,420
Mortgage P&I
101%
$3,113
Property Taxes
9%
$283
Home Insurance
7%
$219
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0