Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.85% first-year return on $125k initial cash invested.
-24.85%
Cash On Cash
1.28%
Cap Rate
0.2
DSCR
$1,972
Rent
-$2,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $4,558 expenses = $2,586 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,972
Total Expenses
$4,558
Mortgage P&I
158%
$3,123
Property Taxes
35%
$686
Home Insurance
12%
$236
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0