Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.09% first-year return on $125k initial cash invested.
-20.09%
Cash On Cash
2.65%
Cap Rate
0.4
DSCR
$2,633
Rent
-$2,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,633 income − $4,723 expenses = $2,090 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,633
Total Expenses
$4,723
Mortgage P&I
124%
$3,272
Property Taxes
21%
$557
Home Insurance
8%
$209
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0