Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.47% first-year return on $109k initial cash invested.
-3.47%
Cash On Cash
5.66%
Cap Rate
0.96
DSCR
$4,138
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,138 income − $4,453 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,138
Total Expenses
$4,453
Mortgage P&I
62%
$2,556
Property Taxes
13%
$527
Home Insurance
4%
$171
HOA
3%
$123
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0