Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.64% first-year return on $110k initial cash invested.
-13.64%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$2,718
Rent
-$1,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,718
Total Expenses
$3,973
Mortgage P&I
95%
$2,571
Property Taxes
19%
$509
Home Insurance
7%
$186
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0