Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.21% first-year return on $105k initial cash invested.
-8.21%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$2,864
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $3,582 expenses = $718 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%
$99,998
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,864
Total Expenses
$3,582
Mortgage P&I
88%
$2,527
Property Taxes
2%
$55
Home Insurance
6%
$175
HOA
3%
$81
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0