Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.44% first-year return on $110k initial cash invested.
-16.44%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$1,959
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $3,464 expenses = $1,505 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,959
Total Expenses
$3,464
Mortgage P&I
134%
$2,632
Property Taxes
7%
$130
Home Insurance
10%
$192
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0