Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.3% first-year return on $110k initial cash invested.
-7.3%
Cash On Cash
4.73%
Cap Rate
0.81
DSCR
$3,584
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,584
Total Expenses
$4,254
Mortgage P&I
71%
$2,559
Property Taxes
16%
$580
Home Insurance
5%
$184
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0