Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.82% first-year return on $109k initial cash invested.
-9.82%
Cash On Cash
4.41%
Cap Rate
0.72
DSCR
$3,308
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $4,202 expenses = $894 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,308
Total Expenses
$4,202
Mortgage P&I
80%
$2,638
Property Taxes
16%
$514
Home Insurance
6%
$191
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0