Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.27% first-year return on $105k initial cash invested.
-18.27%
Cash On Cash
2.91%
Cap Rate
0.45
DSCR
$2,339
Rent
-$1,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,339 income − $3,934 expenses = $1,595 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,339
Total Expenses
$3,934
Mortgage P&I
115%
$2,689
Property Taxes
20%
$462
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0