Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.11% first-year return on $110k initial cash invested.
-19.11%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$2,264
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $4,020 expenses = $1,756 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,264
Total Expenses
$4,020
Mortgage P&I
118%
$2,666
Property Taxes
25%
$576
Home Insurance
8%
$184
HOA
0%
$6
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0