Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.29% first-year return on $125k initial cash invested.
-14.29%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$3,257
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,257 income − $4,751 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,257
Total Expenses
$4,751
Mortgage P&I
93%
$3,028
Property Taxes
20%
$667
Home Insurance
6%
$209
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0