Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.82% first-year return on $105k initial cash invested.
-15.82%
Cash On Cash
3.63%
Cap Rate
0.55
DSCR
$3,195
Rent
-$1,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $4,585 expenses = $1,390 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,021
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,195
Total Expenses
$4,585
Mortgage P&I
86%
$2,750
Property Taxes
26%
$828
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0