Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.32% first-year return on $125k initial cash invested.
-9.32%
Cash On Cash
4.25%
Cap Rate
0.73
DSCR
$3,905
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,905 income − $4,873 expenses = $968 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,905
Total Expenses
$4,873
Mortgage P&I
74%
$2,873
Property Taxes
20%
$776
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0