Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.35% first-year return on $120k initial cash invested.
-12.35%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$2,919
Rent
-$1,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $4,151 expenses = $1,232 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,919
Total Expenses
$4,151
Mortgage P&I
95%
$2,786
Property Taxes
14%
$406
Home Insurance
7%
$200
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0