Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.69% first-year return on $109k initial cash invested.
-4.69%
Cash On Cash
5.26%
Cap Rate
0.91
DSCR
$3,798
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,798
Total Expenses
$4,226
Mortgage P&I
66%
$2,523
Property Taxes
14%
$537
Home Insurance
5%
$178
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0