Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.44% first-year return on $125k initial cash invested.
-9.44%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$3,744
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,744 income − $4,728 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,744
Total Expenses
$4,728
Mortgage P&I
82%
$3,063
Property Taxes
10%
$373
Home Insurance
6%
$214
HOA
3%
$105
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0