Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.47% first-year return on $110k initial cash invested.
-13.47%
Cash On Cash
3.31%
Cap Rate
0.57
DSCR
$2,730
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,730
Total Expenses
$3,966
Mortgage P&I
93%
$2,545
Property Taxes
16%
$443
Home Insurance
7%
$184
HOA
3%
$85
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0