Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.89% first-year return on $125k initial cash invested.
-27.89%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$2,521
Rent
-$2,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $5,415 expenses = $2,894 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,521
Total Expenses
$5,415
Mortgage P&I
120%
$3,013
Property Taxes
15%
$372
Home Insurance
8%
$209
HOA
46%
$1,166
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0