Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.45% first-year return on $110k initial cash invested.
-18.45%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$2,569
Rent
-$1,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,569 income − $4,264 expenses = $1,695 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,569
Total Expenses
$4,264
Mortgage P&I
105%
$2,705
Property Taxes
28%
$708
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0