Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.12% first-year return on $110k initial cash invested.
-12.12%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$2,641
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,641 income − $3,755 expenses = $1,114 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,641
Total Expenses
$3,755
Mortgage P&I
98%
$2,589
Property Taxes
8%
$201
Home Insurance
7%
$187
HOA
3%
$92
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0