Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.73% first-year return on $110k initial cash invested.
-13.73%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$2,328
Rent
-$1,261
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,328
Total Expenses
$3,589
Mortgage P&I
113%
$2,640
Property Taxes
7%
$160
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0