Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.24% first-year return on $110k initial cash invested.
-16.24%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$3,061
Rent
-$1,482
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%
$5,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,061
Total Expenses
$4,543
Mortgage P&I
84%
$2,561
Property Taxes
27%
$822
Home Insurance
6%
$182
HOA
6%
$182
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0