Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.81% first-year return on $105k initial cash invested.
-12.81%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$2,787
Rent
-$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $3,904 expenses = $1,117 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,640
Closing costs
1%
$4,982
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,787
Total Expenses
$3,904
Mortgage P&I
91%
$2,544
Property Taxes
17%
$461
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0