Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.16% first-year return on $110k initial cash invested.
-14.16%
Cash On Cash
3.88%
Cap Rate
0.59
DSCR
$2,709
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $4,002 expenses = $1,293 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,709
Total Expenses
$4,002
Mortgage P&I
105%
$2,847
Property Taxes
5%
$138
Home Insurance
7%
$196
HOA
4%
$117
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$163
Maintenance
5%
$135
Other
0%
$0