Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.46% first-year return on $105k initial cash invested.
-12.46%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$3,445
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,445 income − $4,535 expenses = $1,090 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,445
Total Expenses
$4,535
Mortgage P&I
73%
$2,515
Property Taxes
28%
$950
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0