Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.66% first-year return on $125k initial cash invested.
-24.66%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$1,308
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,308 income − $3,876 expenses = $2,568 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
$1,308
Total Expenses
$3,876
Mortgage P&I
230%
$3,011
Property Taxes
23%
$305
Home Insurance
16%
$208
HOA
1%
$13
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0