Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.28% first-year return on $110k initial cash invested.
-6.28%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$4,323
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,323 income − $4,900 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,323
Total Expenses
$4,900
Mortgage P&I
61%
$2,627
Property Taxes
22%
$966
Home Insurance
4%
$184
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0