Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.98% first-year return on $130k initial cash invested.
-6.98%
Cash On Cash
4.82%
Cap Rate
0.82
DSCR
$4,316
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,316
Total Expenses
$5,070
Mortgage P&I
70%
$3,017
Property Taxes
9%
$382
Home Insurance
5%
$228
HOA
7%
$320
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0