Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.79% first-year return on $105k initial cash invested.
-7.79%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$3,043
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,043 income − $3,725 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,043
Total Expenses
$3,725
Mortgage P&I
82%
$2,503
Property Taxes
8%
$256
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0