Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.96% first-year return on $125k initial cash invested.
-9.96%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$4,019
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,019 income − $5,057 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,019
Total Expenses
$5,057
Mortgage P&I
74%
$2,974
Property Taxes
21%
$851
Home Insurance
5%
$187
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0