Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.75% first-year return on $120k initial cash invested.
-8.75%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$3,408
Rent
-$874
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,408
Total Expenses
$4,282
Mortgage P&I
83%
$2,820
Property Taxes
11%
$376
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0