Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.76% first-year return on $110k initial cash invested.
-19.76%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$1,744
Rent
-$1,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,744
Total Expenses
$3,549
Mortgage P&I
147%
$2,565
Property Taxes
20%
$344
Home Insurance
11%
$187
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0