Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.17% first-year return on $125k initial cash invested.
-12.17%
Cash On Cash
3.96%
Cap Rate
0.64
DSCR
$3,483
Rent
-$1,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $4,747 expenses = $1,264 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,483
Total Expenses
$4,747
Mortgage P&I
88%
$3,050
Property Taxes
17%
$582
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0