Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.28% first-year return on $120k initial cash invested.
-13.28%
Cash On Cash
3.81%
Cap Rate
0.61
DSCR
$3,027
Rent
-$1,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $4,350 expenses = $1,323 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,027
Total Expenses
$4,350
Mortgage P&I
98%
$2,980
Property Taxes
13%
$382
Home Insurance
7%
$201
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0