Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.99% first-year return on $109k initial cash invested.
-2.99%
Cash On Cash
5.58%
Cap Rate
0.96
DSCR
$3,434
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,434
Total Expenses
$3,706
Mortgage P&I
73%
$2,516
Property Taxes
3%
$115
Home Insurance
5%
$182
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0