Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.19% first-year return on $130k initial cash invested.
-15.19%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,336
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $4,984 expenses = $1,648 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,336
Total Expenses
$4,984
Mortgage P&I
93%
$3,099
Property Taxes
24%
$800
Home Insurance
7%
$217
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0