Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.07% first-year return on $125k initial cash invested.
-9.07%
Cash On Cash
4.78%
Cap Rate
0.76
DSCR
$4,071
Rent
-$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,071 income − $5,014 expenses = $943 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,071
Total Expenses
$5,014
Mortgage P&I
76%
$3,104
Property Taxes
16%
$643
Home Insurance
5%
$208
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0