Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.16% first-year return on $110k initial cash invested.
-19.16%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$2,513
Rent
-$1,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $4,273 expenses = $1,760 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,513
Total Expenses
$4,273
Mortgage P&I
105%
$2,648
Property Taxes
31%
$787
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0