Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.72% first-year return on $110k initial cash invested.
-5.72%
Cash On Cash
5.07%
Cap Rate
0.87
DSCR
$3,583
Rent
-$522
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,583
Total Expenses
$4,105
Mortgage P&I
71%
$2,550
Property Taxes
13%
$449
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0