Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.18% first-year return on $110k initial cash invested.
-15.18%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$2,479
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,479
Total Expenses
$3,873
Mortgage P&I
107%
$2,642
Property Taxes
16%
$402
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0