Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.11% first-year return on $120k initial cash invested.
-16.11%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$2,482
Rent
-$1,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$115k
Closing costs
1%
$5,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,482
Total Expenses
$4,097
Mortgage P&I
112%
$2,777
Property Taxes
19%
$469
Home Insurance
8%
$206
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0