Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.91% first-year return on $105k initial cash invested.
-25.91%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$1,380
Rent
-$2,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,380 income − $3,647 expenses = $2,267 out of pocket
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
$1,380
Total Expenses
$3,647
Mortgage P&I
175%
$2,413
Property Taxes
51%
$700
Home Insurance
13%
$175
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0