Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.49% first-year return on $130k initial cash invested.
-17.49%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$2,877
Rent
-$1,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $4,777 expenses = $1,900 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%
$6,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,877
Total Expenses
$4,777
Mortgage P&I
108%
$3,119
Property Taxes
21%
$611
Home Insurance
8%
$223
HOA
3%
$75
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0