Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.93% first-year return on $110k initial cash invested.
-8.93%
Cash On Cash
4.66%
Cap Rate
0.76
DSCR
$3,574
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,574 income − $4,390 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,574
Total Expenses
$4,390
Mortgage P&I
75%
$2,665
Property Taxes
16%
$562
Home Insurance
5%
$184
HOA
1%
$50
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0