Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.78% first-year return on $110k initial cash invested.
-3.78%
Cash On Cash
5.42%
Cap Rate
0.93
DSCR
$3,437
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,437
Total Expenses
$3,784
Mortgage P&I
74%
$2,545
Property Taxes
5%
$161
Home Insurance
5%
$184
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0