Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.41% first-year return on $130k initial cash invested.
-8.41%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$3,846
Rent
-$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,188
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,846
Total Expenses
$4,757
Mortgage P&I
78%
$3,000
Property Taxes
14%
$540
Home Insurance
6%
$217
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0