Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.61% first-year return on $130k initial cash invested.
-22.61%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$1,623
Rent
-$2,446
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%
$6,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,623
Total Expenses
$4,069
Mortgage P&I
187%
$3,029
Property Taxes
25%
$400
Home Insurance
13%
$219
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0