Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.59% first-year return on $105k initial cash invested.
-11.59%
Cash On Cash
4.13%
Cap Rate
0.66
DSCR
$2,704
Rent
-$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $3,716 expenses = $1,012 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,704
Total Expenses
$3,716
Mortgage P&I
96%
$2,594
Property Taxes
9%
$245
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0