Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.84% first-year return on $120k initial cash invested.
-13.84%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$3,221
Rent
-$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,221
Total Expenses
$4,600
Mortgage P&I
86%
$2,773
Property Taxes
25%
$792
Home Insurance
6%
$198
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0