Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.52% first-year return on $110k initial cash invested.
-9.52%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$3,741
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,741 income − $4,616 expenses = $875 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,741
Total Expenses
$4,616
Mortgage P&I
69%
$2,599
Property Taxes
23%
$861
Home Insurance
5%
$184
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0