Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.19% first-year return on $105k initial cash invested.
-12.19%
Cash On Cash
3.54%
Cap Rate
0.61
DSCR
$2,441
Rent
-$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,978
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,441
Total Expenses
$3,507
Mortgage P&I
99%
$2,420
Property Taxes
6%
$158
Home Insurance
7%
$175
HOA
5%
$120
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0