Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.33% first-year return on $110k initial cash invested.
-13.33%
Cash On Cash
4.05%
Cap Rate
0.62
DSCR
$3,111
Rent
-$1,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $4,336 expenses = $1,225 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,111
Total Expenses
$4,336
Mortgage P&I
91%
$2,839
Property Taxes
16%
$503
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0