Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.89% first-year return on $120k initial cash invested.
-8.89%
Cash On Cash
4.44%
Cap Rate
0.75
DSCR
$3,388
Rent
-$888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $4,276 expenses = $888 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,710
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,388
Total Expenses
$4,276
Mortgage P&I
84%
$2,832
Property Taxes
9%
$313
Home Insurance
6%
$210
HOA
1%
$41
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0