Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.33% first-year return on $120k initial cash invested.
-9.33%
Cash On Cash
4.57%
Cap Rate
0.75
DSCR
$4,130
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $5,066 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$115k
Closing costs
1%
$5,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,130
Total Expenses
$5,066
Mortgage P&I
70%
$2,911
Property Taxes
21%
$879
Home Insurance
5%
$203
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0