Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.51% first-year return on $120k initial cash invested.
-4.51%
Cash On Cash
5.69%
Cap Rate
0.92
DSCR
$4,156
Rent
-$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $4,606 expenses = $450 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,156
Total Expenses
$4,606
Mortgage P&I
71%
$2,943
Property Taxes
9%
$390
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0