Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.16% first-year return on $125k initial cash invested.
-13.16%
Cash On Cash
4.21%
Cap Rate
0.64
DSCR
$3,618
Rent
-$1,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,618 income − $4,991 expenses = $1,373 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,964
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,618
Total Expenses
$4,991
Mortgage P&I
91%
$3,284
Property Taxes
14%
$512
Home Insurance
7%
$245
HOA
0%
$9
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0