Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.68% first-year return on $110k initial cash invested.
-18.68%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$2,217
Rent
-$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $3,933 expenses = $1,716 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,217
Total Expenses
$3,933
Mortgage P&I
122%
$2,700
Property Taxes
21%
$472
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0