Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.25% first-year return on $130k initial cash invested.
-10.25%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$3,575
Rent
-$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,575 income − $4,683 expenses = $1,108 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,575
Total Expenses
$4,683
Mortgage P&I
87%
$3,094
Property Taxes
12%
$440
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0