Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.19% first-year return on $125k initial cash invested.
-13.19%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$3,241
Rent
-$1,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,241 income − $4,617 expenses = $1,376 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,241
Total Expenses
$4,617
Mortgage P&I
93%
$3,018
Property Taxes
17%
$565
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0