Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.76% first-year return on $110k initial cash invested.
-18.76%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$3,801
Rent
-$1,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,801
Total Expenses
$5,516
Mortgage P&I
66%
$2,510
Property Taxes
23%
$888
Home Insurance
5%
$187
HOA
25%
$943
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0