Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.24% first-year return on $125k initial cash invested.
-17.24%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,292
Rent
-$1,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $4,095 expenses = $1,803 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$120k
Closing costs
1%
$5,976
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,292
Total Expenses
$4,095
Mortgage P&I
131%
$3,006
Property Taxes
12%
$275
Home Insurance
9%
$217
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0