Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.04% first-year return on $105k initial cash invested.
-13.04%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$2,823
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $3,967 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,823
Total Expenses
$3,967
Mortgage P&I
88%
$2,478
Property Taxes
20%
$572
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0