Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.72% first-year return on $120k initial cash invested.
-15.72%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$2,195
Rent
-$1,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,195 income − $3,770 expenses = $1,575 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$115k
Closing costs
1%
$5,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,195
Total Expenses
$3,770
Mortgage P&I
131%
$2,882
Property Taxes
5%
$108
Home Insurance
9%
$205
HOA
0%
$3
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0