Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.3% first-year return on $110k initial cash invested.
-22.3%
Cash On Cash
2.22%
Cap Rate
0.33
DSCR
$1,937
Rent
-$2,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,937 income − $3,986 expenses = $2,049 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,937
Total Expenses
$3,986
Mortgage P&I
151%
$2,922
Property Taxes
19%
$376
Home Insurance
10%
$184
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0