Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.59% first-year return on $125k initial cash invested.
-10.59%
Cash On Cash
4.24%
Cap Rate
0.69
DSCR
$3,457
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,457 income − $4,561 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,457
Total Expenses
$4,561
Mortgage P&I
88%
$3,035
Property Taxes
12%
$417
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0