Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.35% first-year return on $125k initial cash invested.
-27.35%
Cash On Cash
0.58%
Cap Rate
0.09
DSCR
$1,116
Rent
-$2,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,116 income − $3,955 expenses = $2,839 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,116
Total Expenses
$3,955
Mortgage P&I
275%
$3,070
Property Taxes
22%
$244
Home Insurance
19%
$210
HOA
13%
$140
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0