Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.67% first-year return on $109k initial cash invested.
-6.67%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$3,280
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $3,887 expenses = $607 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,280
Total Expenses
$3,887
Mortgage P&I
79%
$2,587
Property Taxes
8%
$265
Home Insurance
6%
$182
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0