Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.64% first-year return on $130k initial cash invested.
-12.64%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$3,777
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $5,141 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$123k
Closing costs
1%
$6,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,777
Total Expenses
$5,141
Mortgage P&I
82%
$3,098
Property Taxes
12%
$466
Home Insurance
6%
$228
HOA
10%
$366
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0