Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.71% first-year return on $105k initial cash invested.
-22.71%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$1,338
Rent
-$1,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,338 income − $3,325 expenses = $1,987 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,338
Total Expenses
$3,325
Mortgage P&I
188%
$2,511
Property Taxes
22%
$291
Home Insurance
13%
$175
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0