Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.96% first-year return on $105k initial cash invested.
-14.96%
Cash On Cash
3.99%
Cap Rate
0.59
DSCR
$3,222
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $4,531 expenses = $1,309 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,222
Total Expenses
$4,531
Mortgage P&I
87%
$2,811
Property Taxes
22%
$708
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0