Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.32% first-year return on $105k initial cash invested.
-23.32%
Cash On Cash
1.71%
Cap Rate
0.27
DSCR
$2,388
Rent
-$2,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $4,424 expenses = $2,036 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,388
Total Expenses
$4,424
Mortgage P&I
110%
$2,629
Property Taxes
24%
$564
Home Insurance
7%
$175
HOA
18%
$436
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0