Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.2% first-year return on $110k initial cash invested.
-21.2%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$1,899
Rent
-$1,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $3,847 expenses = $1,948 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
$1,899
Total Expenses
$3,847
Mortgage P&I
136%
$2,578
Property Taxes
31%
$591
Home Insurance
10%
$184
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0