Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.19% first-year return on $125k initial cash invested.
-12.19%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$3,202
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $4,471 expenses = $1,269 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%
$5,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,202
Total Expenses
$4,471
Mortgage P&I
95%
$3,027
Property Taxes
11%
$362
Home Insurance
7%
$208
HOA
1%
$42
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0