Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.48% first-year return on $120k initial cash invested.
-13.48%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$2,719
Rent
-$1,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,719
Total Expenses
$4,063
Mortgage P&I
103%
$2,807
Property Taxes
6%
$162
Home Insurance
7%
$200
HOA
7%
$187
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0