Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.17% first-year return on $125k initial cash invested.
-10.17%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$4,380
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,380 income − $5,441 expenses = $1,061 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,380
Total Expenses
$5,441
Mortgage P&I
67%
$2,937
Property Taxes
15%
$652
Home Insurance
5%
$217
HOA
11%
$496
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0