Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.64% first-year return on $130k initial cash invested.
-15.64%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$2,755
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,755 income − $4,449 expenses = $1,694 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,755
Total Expenses
$4,449
Mortgage P&I
112%
$3,086
Property Taxes
4%
$121
Home Insurance
8%
$217
HOA
11%
$308
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0