Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.34% first-year return on $120k initial cash invested.
-19.34%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$2,289
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $4,229 expenses = $1,940 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%
$5,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,289
Total Expenses
$4,229
Mortgage P&I
127%
$2,906
Property Taxes
23%
$526
Home Insurance
9%
$203
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0