Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.59% first-year return on $110k initial cash invested.
-10.59%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$2,936
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $3,903 expenses = $967 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,936
Total Expenses
$3,903
Mortgage P&I
89%
$2,619
Property Taxes
11%
$324
Home Insurance
7%
$196
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0