Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.24% first-year return on $105k initial cash invested.
-15.24%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$2,358
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $3,694 expenses = $1,336 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%
$5,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,358
Total Expenses
$3,694
Mortgage P&I
107%
$2,514
Property Taxes
16%
$385
Home Insurance
8%
$182
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0