Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.46% first-year return on $110k initial cash invested.
-14.46%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$2,476
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $3,804 expenses = $1,328 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,476
Total Expenses
$3,804
Mortgage P&I
106%
$2,617
Property Taxes
14%
$358
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0