Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.87% first-year return on $110k initial cash invested.
-11.87%
Cash On Cash
4.16%
Cap Rate
0.67
DSCR
$3,643
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,643 income − $4,731 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,239
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,643
Total Expenses
$4,731
Mortgage P&I
75%
$2,721
Property Taxes
24%
$877
Home Insurance
5%
$186
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0