Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.99% first-year return on $125k initial cash invested.
-4.99%
Cash On Cash
5.6%
Cap Rate
0.91
DSCR
$4,948
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,948 income − $5,468 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,948
Total Expenses
$5,468
Mortgage P&I
62%
$3,052
Property Taxes
10%
$479
Home Insurance
4%
$184
HOA
9%
$467
Property Management
10%
$495
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0