Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.22% first-year return on $130k initial cash invested.
-13.22%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$3,287
Rent
-$1,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,287 income − $4,722 expenses = $1,435 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,287
Total Expenses
$4,722
Mortgage P&I
94%
$3,098
Property Taxes
15%
$506
Home Insurance
7%
$219
HOA
1%
$45
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0