Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.89% first-year return on $120k initial cash invested.
-7.89%
Cash On Cash
4.56%
Cap Rate
0.78
DSCR
$3,525
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,525 income − $4,315 expenses = $790 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,719
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,525
Total Expenses
$4,315
Mortgage P&I
79%
$2,785
Property Taxes
11%
$388
Home Insurance
6%
$226
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0