Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.39% first-year return on $110k initial cash invested.
-22.39%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$2,033
Rent
-$2,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,033 income − $4,083 expenses = $2,050 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$4,083
Mortgage P&I
133%
$2,700
Property Taxes
21%
$434
Home Insurance
21%
$420
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0