Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.46% first-year return on $130k initial cash invested.
-20.46%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$1,794
Rent
-$2,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,794 income − $4,017 expenses = $2,223 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,794
Total Expenses
$4,017
Mortgage P&I
177%
$3,179
Property Taxes
7%
$119
Home Insurance
13%
$228
HOA
1%
$24
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0