Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.04% first-year return on $125k initial cash invested.
-14.04%
Cash On Cash
3.86%
Cap Rate
0.6
DSCR
$3,407
Rent
-$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,407 income − $4,869 expenses = $1,462 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,407
Total Expenses
$4,869
Mortgage P&I
94%
$3,206
Property Taxes
17%
$570
Home Insurance
6%
$208
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0