Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.96% first-year return on $110k initial cash invested.
-6.96%
Cash On Cash
5.01%
Cap Rate
0.82
DSCR
$3,488
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $4,129 expenses = $641 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,488
Total Expenses
$4,129
Mortgage P&I
76%
$2,663
Property Taxes
12%
$406
Home Insurance
4%
$154
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0