Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.99% first-year return on $110k initial cash invested.
-16.99%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$1,882
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $3,444 expenses = $1,562 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,882
Total Expenses
$3,444
Mortgage P&I
143%
$2,695
Property Taxes
4%
$69
Home Insurance
10%
$191
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0