Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.78% first-year return on $120k initial cash invested.
-16.78%
Cash On Cash
3.05%
Cap Rate
0.48
DSCR
$2,388
Rent
-$1,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $4,062 expenses = $1,674 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
$2,388
Total Expenses
$4,062
Mortgage P&I
126%
$3,002
Property Taxes
10%
$240
Home Insurance
8%
$200
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0