Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.71% first-year return on $130k initial cash invested.
-15.71%
Cash On Cash
3.33%
Cap Rate
0.52
DSCR
$2,928
Rent
-$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $4,628 expenses = $1,700 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,928
Total Expenses
$4,628
Mortgage P&I
112%
$3,269
Property Taxes
13%
$376
Home Insurance
8%
$222
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0