Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.01% first-year return on $110k initial cash invested.
-8.01%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$3,454
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,454
Total Expenses
$4,189
Mortgage P&I
76%
$2,614
Property Taxes
13%
$462
Home Insurance
6%
$215
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0