Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.92% first-year return on $105k initial cash invested.
-12.92%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$3,108
Rent
-$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $4,236 expenses = $1,128 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,108
Total Expenses
$4,236
Mortgage P&I
80%
$2,484
Property Taxes
25%
$770
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0