Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.07% first-year return on $105k initial cash invested.
-20.07%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$1,500
Rent
-$1,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,500 income − $3,253 expenses = $1,753 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,500
Total Expenses
$3,253
Mortgage P&I
163%
$2,443
Property Taxes
16%
$245
Home Insurance
12%
$175
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0