Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.13% first-year return on $125k initial cash invested.
-9.13%
Cash On Cash
4.54%
Cap Rate
0.74
DSCR
$3,555
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $4,507 expenses = $952 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,555
Total Expenses
$4,507
Mortgage P&I
85%
$3,028
Property Taxes
10%
$344
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0