Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.72% first-year return on $110k initial cash invested.
-19.72%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$1,482
Rent
-$1,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,482 income − $3,294 expenses = $1,812 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,482
Total Expenses
$3,294
Mortgage P&I
174%
$2,572
Property Taxes
10%
$153
Home Insurance
12%
$184
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0