Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.56% first-year return on $125k initial cash invested.
-19.56%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$2,720
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $4,757 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$4,757
Mortgage P&I
112%
$3,058
Property Taxes
29%
$782
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0