Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.55% first-year return on $105k initial cash invested.
-9.55%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$3,516
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $4,350 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,516
Total Expenses
$4,350
Mortgage P&I
72%
$2,518
Property Taxes
21%
$742
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0