Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.45% first-year return on $109k initial cash invested.
-3.45%
Cash On Cash
5.68%
Cap Rate
0.96
DSCR
$4,090
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,090 income − $4,404 expenses = $314 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%
$5,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,090
Total Expenses
$4,404
Mortgage P&I
63%
$2,573
Property Taxes
14%
$580
Home Insurance
5%
$189
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0