Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $130k initial cash invested.
-15.58%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$2,972
Rent
-$1,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $4,665 expenses = $1,693 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,972
Total Expenses
$4,665
Mortgage P&I
102%
$3,023
Property Taxes
22%
$661
Home Insurance
7%
$208
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0