Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $120k initial cash invested.
-15.67%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$2,979
Rent
-$1,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $4,544 expenses = $1,565 out of pocket
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%
$5,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,979
Total Expenses
$4,544
Mortgage P&I
96%
$2,852
Property Taxes
23%
$681
Home Insurance
7%
$203
HOA
1%
$33
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0