Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.67% first-year return on $110k initial cash invested.
-17.67%
Cash On Cash
3.16%
Cap Rate
0.48
DSCR
$2,204
Rent
-$1,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $3,827 expenses = $1,623 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%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,204
Total Expenses
$3,827
Mortgage P&I
131%
$2,896
Property Taxes
8%
$175
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0