Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.99% first-year return on $130k initial cash invested.
-22.99%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$1,937
Rent
-$2,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$123k
Closing costs
1%
$6,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,937
Total Expenses
$4,419
Mortgage P&I
163%
$3,161
Property Taxes
18%
$352
Home Insurance
21%
$402
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0