Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $130k initial cash invested.
-18.15%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$1,897
Rent
-$1,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,897
Total Expenses
$3,866
Mortgage P&I
157%
$2,983
Property Taxes
9%
$172
Home Insurance
11%
$217
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0