Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.22% first-year return on $110k initial cash invested.
-15.22%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$2,207
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,207 income − $3,601 expenses = $1,394 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,207
Total Expenses
$3,601
Mortgage P&I
118%
$2,595
Property Taxes
11%
$241
Home Insurance
9%
$192
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0