Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.49% first-year return on $130k initial cash invested.
-8.49%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$3,494
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,494 income − $4,412 expenses = $918 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,494
Total Expenses
$4,412
Mortgage P&I
89%
$3,100
Property Taxes
5%
$179
Home Insurance
6%
$224
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0