Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.91% first-year return on $125k initial cash invested.
-9.91%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$3,130
Rent
-$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $4,162 expenses = $1,032 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,130
Total Expenses
$4,162
Mortgage P&I
95%
$2,971
Property Taxes
5%
$170
Home Insurance
7%
$208
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0