Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.07% first-year return on $130k initial cash invested.
-14.07%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$3,313
Rent
-$1,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,313 income − $4,834 expenses = $1,521 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%
$6,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,313
Total Expenses
$4,834
Mortgage P&I
93%
$3,090
Property Taxes
15%
$505
Home Insurance
7%
$217
HOA
5%
$160
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0