Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.19% first-year return on $120k initial cash invested.
-14.19%
Cash On Cash
3.68%
Cap Rate
0.58
DSCR
$3,299
Rent
-$1,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,299 income − $4,723 expenses = $1,424 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$115k
Closing costs
1%
$5,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,299
Total Expenses
$4,723
Mortgage P&I
91%
$3,018
Property Taxes
19%
$642
Home Insurance
6%
$205
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0