Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $120k initial cash invested.
-15.77%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$2,243
Rent
-$1,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,243
Total Expenses
$3,816
Mortgage P&I
127%
$2,847
Property Taxes
8%
$186
Home Insurance
9%
$200
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0