Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.77% first-year return on $120k initial cash invested.
-7.77%
Cash On Cash
4.79%
Cap Rate
0.8
DSCR
$3,940
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,940
Total Expenses
$4,717
Mortgage P&I
73%
$2,861
Property Taxes
10%
$403
Home Insurance
5%
$205
HOA
6%
$224
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0