Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.2% first-year return on $130k initial cash invested.
-14.2%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$3,386
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $4,925 expenses = $1,539 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,386
Total Expenses
$4,925
Mortgage P&I
93%
$3,136
Property Taxes
18%
$617
Home Insurance
7%
$224
HOA
2%
$68
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0