Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.08% first-year return on $113k initial cash invested.
-0.08%
Cash On Cash
6.37%
Cap Rate
1.07
DSCR
$3,992
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $4,000 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,992
Total Expenses
$4,000
Mortgage P&I
67%
$2,674
Property Taxes
2%
$95
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0