Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.62% first-year return on $105k initial cash invested.
-20.62%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$2,012
Rent
-$1,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,012 income − $3,816 expenses = $1,804 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,012
Total Expenses
$3,816
Mortgage P&I
127%
$2,548
Property Taxes
28%
$569
Home Insurance
9%
$175
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0