Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.19% first-year return on $125k initial cash invested.
-20.19%
Cash On Cash
2.4%
Cap Rate
0.38
DSCR
$2,685
Rent
-$2,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $4,781 expenses = $2,096 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,685
Total Expenses
$4,781
Mortgage P&I
117%
$3,151
Property Taxes
15%
$414
Home Insurance
8%
$228
HOA
11%
$291
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0