Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.33% first-year return on $110k initial cash invested.
-13.33%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$2,792
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $4,011 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,792
Total Expenses
$4,011
Mortgage P&I
94%
$2,633
Property Taxes
17%
$467
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0