Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.2% first-year return on $110k initial cash invested.
-32.2%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$3,740
Rent
-$2,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,740 income − $6,698 expenses = $2,958 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
$3,740
Total Expenses
$6,698
Mortgage P&I
70%
$2,614
Property Taxes
24%
$886
Home Insurance
5%
$184
HOA
55%
$2,042
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0