Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.66% first-year return on $110k initial cash invested.
-14.66%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$3,115
Rent
-$1,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $4,463 expenses = $1,348 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,115
Total Expenses
$4,463
Mortgage P&I
84%
$2,602
Property Taxes
22%
$673
Home Insurance
6%
$187
HOA
6%
$190
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0