Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.82% first-year return on $125k initial cash invested.
-23.82%
Cash On Cash
1.8%
Cap Rate
0.27
DSCR
$2,232
Rent
-$2,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $4,705 expenses = $2,473 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,232
Total Expenses
$4,705
Mortgage P&I
146%
$3,251
Property Taxes
29%
$642
Home Insurance
10%
$231
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0