Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.17% first-year return on $110k initial cash invested.
-20.17%
Cash On Cash
2.36%
Cap Rate
0.37
DSCR
$2,019
Rent
-$1,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $3,870 expenses = $1,851 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,019
Total Expenses
$3,870
Mortgage P&I
138%
$2,781
Property Taxes
18%
$372
Home Insurance
10%
$192
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0