Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.29% first-year return on $125k initial cash invested.
-13.29%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$2,724
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $4,105 expenses = $1,381 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,724
Total Expenses
$4,105
Mortgage P&I
107%
$2,921
Property Taxes
9%
$253
Home Insurance
8%
$205
HOA
1%
$19
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0