Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $110k initial cash invested.
-13.15%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$2,858
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,239
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,858
Total Expenses
$4,064
Mortgage P&I
91%
$2,608
Property Taxes
18%
$527
Home Insurance
7%
$186
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0