Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.47% first-year return on $125k initial cash invested.
-12.47%
Cash On Cash
4.35%
Cap Rate
0.66
DSCR
$3,557
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,557 income − $4,857 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,557
Total Expenses
$4,857
Mortgage P&I
92%
$3,280
Property Taxes
12%
$442
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0