Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.83% first-year return on $130k initial cash invested.
-20.83%
Cash On Cash
2.5%
Cap Rate
0.38
DSCR
$3,185
Rent
-$2,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,185 income − $5,434 expenses = $2,249 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$123k
Closing costs
1%
$6,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,185
Total Expenses
$5,434
Mortgage P&I
106%
$3,377
Property Taxes
22%
$716
Home Insurance
7%
$219
HOA
9%
$295
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0