Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.02% first-year return on $110k initial cash invested.
-12.02%
Cash On Cash
4.37%
Cap Rate
0.67
DSCR
$3,302
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $4,405 expenses = $1,103 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,302
Total Expenses
$4,405
Mortgage P&I
86%
$2,847
Property Taxes
16%
$516
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0