Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.41% first-year return on $120k initial cash invested.
-5.41%
Cash On Cash
5.7%
Cap Rate
0.91
DSCR
$5,349
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,349 income − $5,889 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,349
Total Expenses
$5,889
Mortgage P&I
56%
$2,979
Property Taxes
9%
$495
Home Insurance
4%
$208
HOA
15%
$817
Property Management
10%
$535
CapEx
5%
$267
Vacancy
6%
$321
Maintenance
5%
$267
Other
0%
$0