Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.69% first-year return on $130k initial cash invested.
-16.69%
Cash On Cash
3.07%
Cap Rate
0.49
DSCR
$2,707
Rent
-$1,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,707 income − $4,509 expenses = $1,802 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,707
Total Expenses
$4,509
Mortgage P&I
120%
$3,247
Property Taxes
12%
$335
Home Insurance
8%
$224
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0