Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $125k initial cash invested.
-15.67%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$2,209
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $3,841 expenses = $1,632 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,209
Total Expenses
$3,841
Mortgage P&I
133%
$2,932
Property Taxes
6%
$127
Home Insurance
9%
$208
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0