Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.93% first-year return on $120k initial cash invested.
-12.93%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$2,694
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $3,990 expenses = $1,296 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$115k
Closing costs
1%
$5,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,694
Total Expenses
$3,990
Mortgage P&I
106%
$2,865
Property Taxes
8%
$221
Home Insurance
8%
$203
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0