Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.49% first-year return on $105k initial cash invested.
-28.49%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$1,686
Rent
-$2,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,686 income − $4,185 expenses = $2,499 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,686
Total Expenses
$4,185
Mortgage P&I
149%
$2,514
Property Taxes
55%
$928
Home Insurance
12%
$205
HOA
6%
$100
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0