Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.05% first-year return on $125k initial cash invested.
-19.05%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$1,955
Rent
-$1,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,955 income − $3,939 expenses = $1,984 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,955
Total Expenses
$3,939
Mortgage P&I
153%
$2,996
Property Taxes
12%
$226
Home Insurance
11%
$208
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0