Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.47% first-year return on $110k initial cash invested.
-22.47%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$2,608
Rent
-$2,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $4,659 expenses = $2,051 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,608
Total Expenses
$4,659
Mortgage P&I
101%
$2,644
Property Taxes
15%
$385
Home Insurance
7%
$192
HOA
29%
$761
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0