Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.56% first-year return on $105k initial cash invested.
-4.56%
Cash On Cash
5.7%
Cap Rate
0.92
DSCR
$3,991
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,991 income − $4,390 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,991
Total Expenses
$4,390
Mortgage P&I
65%
$2,576
Property Taxes
15%
$601
Home Insurance
4%
$175
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$239
Maintenance
5%
$200
Other
0%
$0