Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.13% first-year return on $120k initial cash invested.
-18.13%
Cash On Cash
2.82%
Cap Rate
0.45
DSCR
$2,804
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $4,612 expenses = $1,808 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,804
Total Expenses
$4,612
Mortgage P&I
107%
$3,008
Property Taxes
20%
$556
Home Insurance
7%
$200
HOA
4%
$120
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0