Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.77% first-year return on $125k initial cash invested.
-6.77%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$3,881
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,881 income − $4,588 expenses = $707 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,881
Total Expenses
$4,588
Mortgage P&I
76%
$2,955
Property Taxes
9%
$361
Home Insurance
6%
$219
HOA
1%
$44
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0