Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.16% first-year return on $105k initial cash invested.
-27.16%
Cash On Cash
1.03%
Cap Rate
0.16
DSCR
$1,006
Rent
-$2,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,006 income − $3,378 expenses = $2,372 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,006
Total Expenses
$3,378
Mortgage P&I
273%
$2,750
Property Taxes
19%
$192
Home Insurance
17%
$175
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0