Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.72% first-year return on $130k initial cash invested.
-14.72%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$2,830
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $4,430 expenses = $1,600 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,830
Total Expenses
$4,430
Mortgage P&I
109%
$3,085
Property Taxes
14%
$389
Home Insurance
8%
$219
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0