Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.87% first-year return on $120k initial cash invested.
-12.87%
Cash On Cash
3.33%
Cap Rate
0.58
DSCR
$2,473
Rent
-$1,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,473
Total Expenses
$3,757
Mortgage P&I
111%
$2,742
Property Taxes
7%
$172
Home Insurance
8%
$200
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0