Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.58% first-year return on $130k initial cash invested.
-6.58%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$4,341
Rent
-$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,192
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,341
Total Expenses
$5,054
Mortgage P&I
71%
$3,095
Property Taxes
14%
$621
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0