Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.82% first-year return on $120k initial cash invested.
-15.82%
Cash On Cash
2.78%
Cap Rate
0.49
DSCR
$3,620
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $5,196 expenses = $1,576 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,620
Total Expenses
$5,196
Mortgage P&I
75%
$2,713
Property Taxes
37%
$1,337
Home Insurance
6%
$205
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0