Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.56% first-year return on $116k initial cash invested.
-0.56%
Cash On Cash
6.27%
Cap Rate
1.06
DSCR
$4,610
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,610 income − $4,664 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,610
Total Expenses
$4,664
Mortgage P&I
59%
$2,716
Property Taxes
12%
$554
Home Insurance
4%
$196
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$277
Maintenance
5%
$230
Other
0%
$0