Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.96% first-year return on $110k initial cash invested.
-23.96%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$1,463
Rent
-$2,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,463 income − $3,664 expenses = $2,201 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,463
Total Expenses
$3,664
Mortgage P&I
181%
$2,643
Property Taxes
31%
$457
Home Insurance
13%
$184
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0