Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.47% first-year return on $110k initial cash invested.
-15.47%
Cash On Cash
3.34%
Cap Rate
0.54
DSCR
$3,070
Rent
-$1,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $4,482 expenses = $1,412 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,070
Total Expenses
$4,482
Mortgage P&I
88%
$2,711
Property Taxes
27%
$823
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0