Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.03% first-year return on $125k initial cash invested.
-15.03%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$3,481
Rent
-$1,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,481 income − $5,053 expenses = $1,572 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,481
Total Expenses
$5,053
Mortgage P&I
86%
$2,980
Property Taxes
21%
$738
Home Insurance
6%
$222
HOA
6%
$208
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0