Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.1% first-year return on $130k initial cash invested.
-7.1%
Cash On Cash
5.17%
Cap Rate
0.83
DSCR
$4,332
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,332 income − $5,099 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$123k
Closing costs
1%
$6,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,332
Total Expenses
$5,099
Mortgage P&I
74%
$3,209
Property Taxes
13%
$546
Home Insurance
5%
$217
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0