Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.6% first-year return on $125k initial cash invested.
-20.6%
Cash On Cash
2.5%
Cap Rate
0.38
DSCR
$3,019
Rent
-$2,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,019 income − $5,170 expenses = $2,151 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,019
Total Expenses
$5,170
Mortgage P&I
107%
$3,242
Property Taxes
19%
$585
Home Insurance
7%
$210
HOA
12%
$348
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0