Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.36% first-year return on $116k initial cash invested.
-0.36%
Cash On Cash
6.29%
Cap Rate
1.06
DSCR
$4,144
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,144 income − $4,179 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,144
Total Expenses
$4,179
Mortgage P&I
65%
$2,709
Property Taxes
5%
$201
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0