Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $125k initial cash invested.
-17.59%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$2,971
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,971 income − $4,797 expenses = $1,826 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,971
Total Expenses
$4,797
Mortgage P&I
101%
$3,007
Property Taxes
19%
$557
Home Insurance
7%
$210
HOA
8%
$250
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0