Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.65% first-year return on $130k initial cash invested.
-12.65%
Cash On Cash
4.3%
Cap Rate
0.65
DSCR
$3,699
Rent
-$1,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $5,073 expenses = $1,374 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,699
Total Expenses
$5,073
Mortgage P&I
92%
$3,413
Property Taxes
13%
$476
Home Insurance
6%
$222
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0