Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.82% first-year return on $110k initial cash invested.
-17.82%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$2,626
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $4,260 expenses = $1,634 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,626
Total Expenses
$4,260
Mortgage P&I
101%
$2,648
Property Taxes
19%
$508
Home Insurance
7%
$186
HOA
9%
$235
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0