Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.12% first-year return on $125k initial cash invested.
-22.12%
Cash On Cash
2.11%
Cap Rate
0.32
DSCR
$2,159
Rent
-$2,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,159 income − $4,454 expenses = $2,295 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,159
Total Expenses
$4,454
Mortgage P&I
150%
$3,232
Property Taxes
21%
$445
Home Insurance
10%
$215
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0