Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.56% first-year return on $125k initial cash invested.
-21.56%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$2,270
Rent
-$2,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $4,515 expenses = $2,245 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,270
Total Expenses
$4,515
Mortgage P&I
137%
$3,116
Property Taxes
26%
$594
Home Insurance
9%
$208
HOA
0%
$6
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0