Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.73% first-year return on $110k initial cash invested.
-9.73%
Cash On Cash
4.1%
Cap Rate
0.71
DSCR
$2,930
Rent
-$888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$3,818
Mortgage P&I
86%
$2,524
Property Taxes
12%
$348
Home Insurance
6%
$185
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0