Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.6% first-year return on $125k initial cash invested.
-21.6%
Cash On Cash
1.33%
Cap Rate
0.23
DSCR
$1,874
Rent
-$2,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,874 income − $4,124 expenses = $2,250 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,874
Total Expenses
$4,124
Mortgage P&I
150%
$2,816
Property Taxes
32%
$604
Home Insurance
12%
$217
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0