Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.6% first-year return on $110k initial cash invested.
-16.6%
Cash On Cash
2.98%
Cap Rate
0.48
DSCR
$2,316
Rent
-$1,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $3,841 expenses = $1,525 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,316
Total Expenses
$3,841
Mortgage P&I
117%
$2,712
Property Taxes
15%
$342
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0