Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.92% first-year return on $120k initial cash invested.
-5.92%
Cash On Cash
4.94%
Cap Rate
0.85
DSCR
$3,680
Rent
-$593
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%
$5,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,680
Total Expenses
$4,273
Mortgage P&I
75%
$2,764
Property Taxes
9%
$342
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0