Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.04% first-year return on $110k initial cash invested.
-14.04%
Cash On Cash
3.54%
Cap Rate
0.57
DSCR
$2,574
Rent
-$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $3,866 expenses = $1,292 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,574
Total Expenses
$3,866
Mortgage P&I
106%
$2,716
Property Taxes
10%
$252
Home Insurance
7%
$187
HOA
2%
$42
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0