Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.63% first-year return on $105k initial cash invested.
-21.63%
Cash On Cash
2.27%
Cap Rate
0.34
DSCR
$1,867
Rent
-$1,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,867 income − $3,759 expenses = $1,892 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%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,867
Total Expenses
$3,759
Mortgage P&I
147%
$2,744
Property Taxes
19%
$355
Home Insurance
9%
$175
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0