Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.78% first-year return on $110k initial cash invested.
-15.78%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$2,433
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,433
Total Expenses
$3,874
Mortgage P&I
106%
$2,581
Property Taxes
20%
$476
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0