Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.07% first-year return on $130k initial cash invested.
-19.07%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$2,200
Rent
-$2,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,207
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,200
Total Expenses
$4,271
Mortgage P&I
141%
$3,112
Property Taxes
16%
$356
Home Insurance
11%
$231
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0