Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.32% first-year return on $130k initial cash invested.
-19.32%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$1,984
Rent
-$2,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,984 income − $4,077 expenses = $2,093 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,984
Total Expenses
$4,077
Mortgage P&I
154%
$3,051
Property Taxes
15%
$294
Home Insurance
11%
$217
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0