Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.82% first-year return on $130k initial cash invested.
-8.82%
Cash On Cash
4.43%
Cap Rate
0.75
DSCR
$3,688
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,688 income − $4,644 expenses = $956 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,197
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,688
Total Expenses
$4,644
Mortgage P&I
83%
$3,061
Property Taxes
11%
$406
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0