Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.01% first-year return on $130k initial cash invested.
-14.01%
Cash On Cash
3.64%
Cap Rate
0.58
DSCR
$3,664
Rent
-$1,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $5,179 expenses = $1,515 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,664
Total Expenses
$5,179
Mortgage P&I
88%
$3,207
Property Taxes
12%
$445
Home Insurance
6%
$220
HOA
10%
$355
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0