Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.44% first-year return on $120k initial cash invested.
-3.44%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$4,051
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,051 income − $4,396 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$115k
Closing costs
1%
$5,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,051
Total Expenses
$4,396
Mortgage P&I
71%
$2,870
Property Taxes
6%
$262
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0