Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.29% first-year return on $125k initial cash invested.
-15.29%
Cash On Cash
3.74%
Cap Rate
0.56
DSCR
$3,227
Rent
-$1,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $4,821 expenses = $1,594 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,227
Total Expenses
$4,821
Mortgage P&I
102%
$3,291
Property Taxes
10%
$328
Home Insurance
7%
$210
HOA
5%
$153
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0