Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.47% first-year return on $120k initial cash invested.
-11.47%
Cash On Cash
3.64%
Cap Rate
0.63
DSCR
$2,725
Rent
-$1,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,725 income − $3,867 expenses = $1,142 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,725
Total Expenses
$3,867
Mortgage P&I
100%
$2,733
Property Taxes
8%
$221
Home Insurance
8%
$205
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0