Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.61% first-year return on $125k initial cash invested.
-10.61%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$3,611
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,611 income − $4,720 expenses = $1,109 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,611
Total Expenses
$4,720
Mortgage P&I
84%
$3,043
Property Taxes
15%
$527
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0