Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.61% first-year return on $125k initial cash invested.
-7.61%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$3,676
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $4,468 expenses = $792 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,676
Total Expenses
$4,468
Mortgage P&I
81%
$2,961
Property Taxes
10%
$358
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0