Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.38% first-year return on $125k initial cash invested.
-17.38%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$2,399
Rent
-$1,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $4,217 expenses = $1,818 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$120k
Closing costs
1%
$5,976
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,399
Total Expenses
$4,217
Mortgage P&I
124%
$2,977
Property Taxes
17%
$406
Home Insurance
9%
$210
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0