Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.53% first-year return on $105k initial cash invested.
-7.53%
Cash On Cash
4.52%
Cap Rate
0.79
DSCR
$3,238
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $3,896 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,880
Closing costs
1%
$4,994
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,238
Total Expenses
$3,896
Mortgage P&I
73%
$2,378
Property Taxes
15%
$501
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0