Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.84% first-year return on $120k initial cash invested.
-18.84%
Cash On Cash
3%
Cap Rate
0.45
DSCR
$2,726
Rent
-$1,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $4,602 expenses = $1,876 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,726
Total Expenses
$4,602
Mortgage P&I
116%
$3,161
Property Taxes
17%
$461
Home Insurance
7%
$202
HOA
3%
$69
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0