Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.14% first-year return on $110k initial cash invested.
-12.14%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$3,550
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $4,660 expenses = $1,110 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,550
Total Expenses
$4,660
Mortgage P&I
75%
$2,650
Property Taxes
25%
$894
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0