Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.06% first-year return on $110k initial cash invested.
-12.06%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$2,908
Rent
-$1,106
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,908
Total Expenses
$4,014
Mortgage P&I
90%
$2,612
Property Taxes
15%
$448
Home Insurance
6%
$183
HOA
1%
$16
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0