Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.51% first-year return on $105k initial cash invested.
-11.51%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$3,420
Rent
-$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $4,431 expenses = $1,011 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,420
Total Expenses
$4,431
Mortgage P&I
74%
$2,523
Property Taxes
25%
$839
Home Insurance
5%
$180
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0