Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.33% first-year return on $110k initial cash invested.
-25.33%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$1,377
Rent
-$2,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,377 income − $3,704 expenses = $2,327 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,377
Total Expenses
$3,704
Mortgage P&I
191%
$2,625
Property Taxes
39%
$536
Home Insurance
13%
$184
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0