Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.22% first-year return on $110k initial cash invested.
-12.22%
Cash On Cash
3.92%
Cap Rate
0.63
DSCR
$2,687
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $3,810 expenses = $1,123 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%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,687
Total Expenses
$3,810
Mortgage P&I
101%
$2,702
Property Taxes
8%
$226
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0