Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.34% first-year return on $120k initial cash invested.
-4.34%
Cash On Cash
5.59%
Cap Rate
0.93
DSCR
$4,490
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,490 income − $4,923 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,490
Total Expenses
$4,923
Mortgage P&I
64%
$2,865
Property Taxes
15%
$689
Home Insurance
5%
$203
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0