This property looks like a bad Long-Term investment with a projected -16.3% first-year return on $105k initial cash invested.
-16.3%
Cash On Cash
3.49%
Cap Rate
0.52
DSCR
$2,225
Rent
-$1,426
Cashflow
Cash Flow
$2,225 income − $3,651 expenses = $1,426 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$3,651
Mortgage P&I
124%
$2,768
Property Taxes
6%
$130
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0