Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.38% first-year return on $125k initial cash invested.
-18.38%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$1,930
Rent
-$1,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $3,845 expenses = $1,915 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$3,845
Mortgage P&I
153%
$2,951
Property Taxes
10%
$201
Home Insurance
10%
$192
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0