Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.31% first-year return on $110k initial cash invested.
-23.31%
Cash On Cash
1.96%
Cap Rate
0.3
DSCR
$2,174
Rent
-$2,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $4,303 expenses = $2,129 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,174
Total Expenses
$4,303
Mortgage P&I
132%
$2,872
Property Taxes
32%
$689
Home Insurance
8%
$177
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0