Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.78% first-year return on $130k initial cash invested.
-10.78%
Cash On Cash
4.42%
Cap Rate
0.7
DSCR
$3,435
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $4,600 expenses = $1,165 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$123k
Closing costs
1%
$6,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,435
Total Expenses
$4,600
Mortgage P&I
95%
$3,269
Property Taxes
6%
$217
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0