Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.71% first-year return on $125k initial cash invested.
-10.71%
Cash On Cash
4.14%
Cap Rate
0.68
DSCR
$3,150
Rent
-$1,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $4,266 expenses = $1,116 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,150
Total Expenses
$4,266
Mortgage P&I
96%
$3,015
Property Taxes
7%
$221
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0