Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $120k initial cash invested.
-15.67%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$2,689
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,689 income − $4,253 expenses = $1,564 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,689
Total Expenses
$4,253
Mortgage P&I
105%
$2,834
Property Taxes
20%
$537
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0