Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.3% first-year return on $110k initial cash invested.
-18.3%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$1,911
Rent
-$1,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $3,585 expenses = $1,674 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,911
Total Expenses
$3,585
Mortgage P&I
140%
$2,680
Property Taxes
11%
$215
Home Insurance
10%
$192
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0