Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.25% first-year return on $130k initial cash invested.
-18.25%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$2,498
Rent
-$1,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $4,473 expenses = $1,975 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,498
Total Expenses
$4,473
Mortgage P&I
125%
$3,132
Property Taxes
14%
$338
Home Insurance
9%
$228
HOA
5%
$125
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0