Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.63% first-year return on $110k initial cash invested.
-7.63%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$3,337
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,337 income − $4,035 expenses = $698 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,337
Total Expenses
$4,035
Mortgage P&I
80%
$2,658
Property Taxes
10%
$318
Home Insurance
6%
$187
HOA
0%
$4
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0