Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.71% first-year return on $125k initial cash invested.
-14.71%
Cash On Cash
3.77%
Cap Rate
0.57
DSCR
$2,776
Rent
-$1,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $4,305 expenses = $1,529 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,776
Total Expenses
$4,305
Mortgage P&I
117%
$3,256
Property Taxes
4%
$101
Home Insurance
8%
$212
HOA
0%
$13
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0