Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.17% first-year return on $125k initial cash invested.
-18.17%
Cash On Cash
2.98%
Cap Rate
0.45
DSCR
$2,365
Rent
-$1,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,365 income − $4,257 expenses = $1,892 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,365
Total Expenses
$4,257
Mortgage P&I
138%
$3,252
Property Taxes
7%
$176
Home Insurance
9%
$215
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0