Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.38% first-year return on $110k initial cash invested.
-17.38%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$2,191
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,191 income − $3,791 expenses = $1,600 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,191
Total Expenses
$3,791
Mortgage P&I
119%
$2,615
Property Taxes
19%
$414
Home Insurance
9%
$192
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0