Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.81% first-year return on $120k initial cash invested.
-7.81%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$3,921
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,921 income − $4,700 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,921
Total Expenses
$4,700
Mortgage P&I
74%
$2,893
Property Taxes
14%
$566
Home Insurance
5%
$201
HOA
1%
$21
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0