Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.99% first-year return on $110k initial cash invested.
-17.99%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$2,201
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $3,843 expenses = $1,642 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%
$5,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,201
Total Expenses
$3,843
Mortgage P&I
120%
$2,636
Property Taxes
20%
$446
Home Insurance
9%
$189
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0