Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.33% first-year return on $120k initial cash invested.
-16.33%
Cash On Cash
2.63%
Cap Rate
0.46
DSCR
$2,665
Rent
-$1,638
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$115k
Closing costs
1%
$5,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,665
Total Expenses
$4,303
Mortgage P&I
104%
$2,763
Property Taxes
8%
$223
Home Insurance
8%
$210
HOA
16%
$415
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0