Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.49% first-year return on $130k initial cash invested.
-7.49%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$4,126
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,126 income − $4,936 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,183
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,126
Total Expenses
$4,936
Mortgage P&I
74%
$3,045
Property Taxes
13%
$528
Home Insurance
6%
$227
HOA
2%
$63
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0