Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $110k initial cash invested.
-12.73%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$2,991
Rent
-$1,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $4,162 expenses = $1,171 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,991
Total Expenses
$4,162
Mortgage P&I
87%
$2,603
Property Taxes
20%
$597
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$179
Maintenance
5%
$150
Other
0%
$0