Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.77% first-year return on $130k initial cash invested.
-10.77%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$3,718
Rent
-$1,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $4,889 expenses = $1,171 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,718
Total Expenses
$4,889
Mortgage P&I
84%
$3,141
Property Taxes
15%
$561
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0