Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.29% first-year return on $110k initial cash invested.
-13.29%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$2,373
Rent
-$1,221
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%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,373
Total Expenses
$3,594
Mortgage P&I
111%
$2,645
Property Taxes
6%
$148
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0