Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.28% first-year return on $120k initial cash invested.
-12.28%
Cash On Cash
4.09%
Cap Rate
0.65
DSCR
$3,757
Rent
-$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,757 income − $4,985 expenses = $1,228 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,757
Total Expenses
$4,985
Mortgage P&I
79%
$2,986
Property Taxes
13%
$487
Home Insurance
6%
$210
HOA
9%
$325
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0