Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.21% first-year return on $130k initial cash invested.
-5.21%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$3,792
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $4,357 expenses = $565 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%
$6,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,792
Total Expenses
$4,357
Mortgage P&I
81%
$3,055
Property Taxes
3%
$98
Home Insurance
6%
$217
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0