Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.15% first-year return on $105k initial cash invested.
-14.15%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$2,135
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,820
Closing costs
1%
$4,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$3,371
Mortgage P&I
119%
$2,534
Property Taxes
5%
$97
Home Insurance
9%
$184
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0