Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.11% first-year return on $120k initial cash invested.
-15.11%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$2,888
Rent
-$1,509
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,888
Total Expenses
$4,397
Mortgage P&I
98%
$2,830
Property Taxes
20%
$579
Home Insurance
7%
$200
HOA
1%
$38
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0