Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.1% first-year return on $130k initial cash invested.
-16.1%
Cash On Cash
2.65%
Cap Rate
0.46
DSCR
$2,256
Rent
-$1,747
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
6.1%
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
$2,256
Total Expenses
$4,003
Mortgage P&I
133%
$3,003
Property Taxes
9%
$196
Home Insurance
10%
$217
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0