Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.02% first-year return on $125k initial cash invested.
-14.02%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$2,674
Rent
-$1,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $4,132 expenses = $1,458 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,674
Total Expenses
$4,132
Mortgage P&I
113%
$3,028
Property Taxes
7%
$192
Home Insurance
8%
$217
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0