Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.64% first-year return on $109k initial cash invested.
-0.64%
Cash On Cash
6.39%
Cap Rate
1.06
DSCR
$4,501
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,501 income − $4,559 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,501
Total Expenses
$4,559
Mortgage P&I
58%
$2,603
Property Taxes
13%
$595
Home Insurance
4%
$191
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0