Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.97% first-year return on $120k initial cash invested.
-10.97%
Cash On Cash
4.41%
Cap Rate
0.7
DSCR
$3,688
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,688 income − $4,787 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,723
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,688
Total Expenses
$4,787
Mortgage P&I
82%
$3,019
Property Taxes
17%
$609
Home Insurance
5%
$201
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0