Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.46% first-year return on $125k initial cash invested.
-18.46%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$2,873
Rent
-$1,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,873 income − $4,801 expenses = $1,928 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%
$5,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,873
Total Expenses
$4,801
Mortgage P&I
105%
$3,023
Property Taxes
8%
$234
Home Insurance
8%
$217
HOA
20%
$580
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0