Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.95% first-year return on $105k initial cash invested.
-11.95%
Cash On Cash
3.95%
Cap Rate
0.64
DSCR
$2,696
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $3,743 expenses = $1,047 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,696
Total Expenses
$3,743
Mortgage P&I
95%
$2,561
Property Taxes
8%
$213
Home Insurance
7%
$182
HOA
3%
$85
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0