Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.84% first-year return on $120k initial cash invested.
-12.84%
Cash On Cash
4%
Cap Rate
0.63
DSCR
$3,444
Rent
-$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $4,730 expenses = $1,286 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,444
Total Expenses
$4,730
Mortgage P&I
88%
$3,023
Property Taxes
18%
$611
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0