Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.03% first-year return on $125k initial cash invested.
-22.03%
Cash On Cash
1.24%
Cap Rate
0.22
DSCR
$1,083
Rent
-$2,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,083 income − $3,377 expenses = $2,294 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,083
Total Expenses
$3,377
Mortgage P&I
264%
$2,855
Property Taxes
3%
$33
Home Insurance
19%
$208
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0