Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.95% first-year return on $110k initial cash invested.
-18.95%
Cash On Cash
2.94%
Cap Rate
0.44
DSCR
$2,482
Rent
-$1,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $4,221 expenses = $1,739 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,482
Total Expenses
$4,221
Mortgage P&I
117%
$2,902
Property Taxes
19%
$482
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0