Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.77% first-year return on $125k initial cash invested.
-23.77%
Cash On Cash
1.47%
Cap Rate
0.23
DSCR
$1,646
Rent
-$2,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,646 income − $4,121 expenses = $2,475 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,646
Total Expenses
$4,121
Mortgage P&I
190%
$3,124
Property Taxes
22%
$361
Home Insurance
13%
$208
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0