Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.88% first-year return on $110k initial cash invested.
-11.88%
Cash On Cash
4.13%
Cap Rate
0.66
DSCR
$3,267
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $4,355 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,267
Total Expenses
$4,355
Mortgage P&I
83%
$2,726
Property Taxes
18%
$596
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0