Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.56% first-year return on $105k initial cash invested.
-20.56%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$1,883
Rent
-$1,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $3,682 expenses = $1,799 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,883
Total Expenses
$3,682
Mortgage P&I
139%
$2,615
Property Taxes
21%
$403
Home Insurance
9%
$175
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0