Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.25% first-year return on $130k initial cash invested.
-13.25%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$3,331
Rent
-$1,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,331 income − $4,768 expenses = $1,437 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,197
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,331
Total Expenses
$4,768
Mortgage P&I
91%
$3,047
Property Taxes
14%
$458
Home Insurance
6%
$201
HOA
6%
$195
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0