Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.12% first-year return on $110k initial cash invested.
-15.12%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$2,743
Rent
-$1,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,743 income − $4,132 expenses = $1,389 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,743
Total Expenses
$4,132
Mortgage P&I
95%
$2,600
Property Taxes
18%
$486
Home Insurance
7%
$184
HOA
5%
$149
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0