Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.35% first-year return on $120k initial cash invested.
-23.35%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$1,223
Rent
-$2,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,223
Total Expenses
$3,548
Mortgage P&I
227%
$2,777
Property Taxes
20%
$244
Home Insurance
17%
$210
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0