Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.99% first-year return on $125k initial cash invested.
-13.99%
Cash On Cash
3.51%
Cap Rate
0.57
DSCR
$3,348
Rent
-$1,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $4,802 expenses = $1,454 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,348
Total Expenses
$4,802
Mortgage P&I
90%
$3,026
Property Taxes
21%
$696
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0