Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.32% first-year return on $110k initial cash invested.
-19.32%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$2,079
Rent
-$1,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $3,845 expenses = $1,766 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,079
Total Expenses
$3,845
Mortgage P&I
131%
$2,718
Property Taxes
19%
$394
Home Insurance
9%
$192
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0