Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.55% first-year return on $110k initial cash invested.
-16.55%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$1,935
Rent
-$1,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,935
Total Expenses
$3,455
Mortgage P&I
132%
$2,545
Property Taxes
11%
$222
Home Insurance
10%
$184
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0