Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.89% first-year return on $110k initial cash invested.
-5.89%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$3,150
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $3,689 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,150
Total Expenses
$3,689
Mortgage P&I
82%
$2,569
Property Taxes
3%
$108
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0