Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.48% first-year return on $130k initial cash invested.
-21.48%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$2,301
Rent
-$2,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$6,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,301
Total Expenses
$4,632
Mortgage P&I
132%
$3,034
Property Taxes
34%
$780
Home Insurance
10%
$220
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0