Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.93% first-year return on $120k initial cash invested.
-10.93%
Cash On Cash
3.84%
Cap Rate
0.67
DSCR
$3,681
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,681
Total Expenses
$4,771
Mortgage P&I
74%
$2,730
Property Taxes
19%
$688
Home Insurance
5%
$200
HOA
5%
$196
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0