Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.99% first-year return on $109k initial cash invested.
-6.99%
Cash On Cash
4.94%
Cap Rate
0.81
DSCR
$2,961
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $3,597 expenses = $636 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
$2,961
Total Expenses
$3,597
Mortgage P&I
89%
$2,629
Property Taxes
1%
$16
Home Insurance
6%
$182
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0