Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.89% first-year return on $125k initial cash invested.
-16.89%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$2,978
Rent
-$1,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $4,733 expenses = $1,755 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,978
Total Expenses
$4,733
Mortgage P&I
103%
$3,067
Property Taxes
19%
$560
Home Insurance
7%
$208
HOA
4%
$123
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0