Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.69% first-year return on $125k initial cash invested.
-18.69%
Cash On Cash
2.88%
Cap Rate
0.44
DSCR
$2,468
Rent
-$1,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $4,410 expenses = $1,942 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%
$5,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,468
Total Expenses
$4,410
Mortgage P&I
132%
$3,246
Property Taxes
11%
$279
Home Insurance
9%
$217
HOA
1%
$27
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0