Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.8% first-year return on $125k initial cash invested.
-15.8%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$3,317
Rent
-$1,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,317 income − $4,961 expenses = $1,644 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,317
Total Expenses
$4,961
Mortgage P&I
91%
$3,033
Property Taxes
26%
$855
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0