Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.31% first-year return on $130k initial cash invested.
-17.31%
Cash On Cash
2.34%
Cap Rate
0.41
DSCR
$2,069
Rent
-$1,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,069
Total Expenses
$3,951
Mortgage P&I
145%
$2,992
Property Taxes
9%
$194
Home Insurance
11%
$228
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0