Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.68% first-year return on $130k initial cash invested.
-17.68%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$2,620
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $4,542 expenses = $1,922 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%
$6,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,620
Total Expenses
$4,542
Mortgage P&I
119%
$3,117
Property Taxes
20%
$525
Home Insurance
8%
$219
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0