Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.14% first-year return on $109k initial cash invested.
-10.14%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$3,172
Rent
-$923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,172 income − $4,095 expenses = $923 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%
$5,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,172
Total Expenses
$4,095
Mortgage P&I
81%
$2,561
Property Taxes
17%
$527
Home Insurance
6%
$182
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0