Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.38% first-year return on $130k initial cash invested.
-16.38%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$2,928
Rent
-$1,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $4,707 expenses = $1,779 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,207
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,928
Total Expenses
$4,707
Mortgage P&I
106%
$3,092
Property Taxes
22%
$639
Home Insurance
7%
$215
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0