Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.43% first-year return on $120k initial cash invested.
-17.43%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$2,686
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,686
Total Expenses
$4,426
Mortgage P&I
104%
$2,805
Property Taxes
27%
$722
Home Insurance
7%
$201
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0