Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.61% first-year return on $105k initial cash invested.
-19.61%
Cash On Cash
2.74%
Cap Rate
0.42
DSCR
$2,305
Rent
-$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,305 income − $4,021 expenses = $1,716 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,990
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,305
Total Expenses
$4,021
Mortgage P&I
119%
$2,744
Property Taxes
22%
$504
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0