Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.97% first-year return on $110k initial cash invested.
-17.97%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$2,243
Rent
-$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,243 income − $3,894 expenses = $1,651 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
$2,243
Total Expenses
$3,894
Mortgage P&I
118%
$2,655
Property Taxes
21%
$472
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0