Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.08% first-year return on $109k initial cash invested.
-1.08%
Cash On Cash
5.94%
Cap Rate
1.04
DSCR
$3,764
Rent
-$98
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
6.0%
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
$3,764
Total Expenses
$3,862
Mortgage P&I
66%
$2,486
Property Taxes
6%
$216
Home Insurance
5%
$182
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0