Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.12% first-year return on $105k initial cash invested.
-9.12%
Cash On Cash
5.1%
Cap Rate
0.77
DSCR
$3,425
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,425 income − $4,225 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,425
Total Expenses
$4,225
Mortgage P&I
81%
$2,761
Property Taxes
11%
$360
Home Insurance
6%
$196
HOA
1%
$18
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0