Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $125k initial cash invested.
-15.94%
Cash On Cash
3.25%
Cap Rate
0.52
DSCR
$3,004
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $4,668 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,004
Total Expenses
$4,668
Mortgage P&I
104%
$3,128
Property Taxes
18%
$550
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0