Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.66% first-year return on $125k initial cash invested.
-18.66%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$2,364
Rent
-$1,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $4,307 expenses = $1,943 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,364
Total Expenses
$4,307
Mortgage P&I
128%
$3,034
Property Taxes
19%
$451
Home Insurance
9%
$208
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0