Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.5% first-year return on $105k initial cash invested.
-12.5%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$2,313
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,313
Total Expenses
$3,407
Mortgage P&I
105%
$2,433
Property Taxes
9%
$197
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0