Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.4% first-year return on $130k initial cash invested.
-12.4%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$2,927
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,927 income − $4,272 expenses = $1,345 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,927
Total Expenses
$4,272
Mortgage P&I
105%
$3,060
Property Taxes
8%
$234
Home Insurance
7%
$217
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0