Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.27% first-year return on $110k initial cash invested.
-24.27%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,045
Rent
-$2,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $4,275 expenses = $2,230 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,045
Total Expenses
$4,275
Mortgage P&I
128%
$2,620
Property Taxes
45%
$920
Home Insurance
9%
$184
HOA
1%
$20
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0