Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.77% first-year return on $130k initial cash invested.
-21.77%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$1,572
Rent
-$2,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,572 income − $3,934 expenses = $2,362 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,572
Total Expenses
$3,934
Mortgage P&I
196%
$3,086
Property Taxes
8%
$126
Home Insurance
14%
$217
HOA
6%
$96
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0