Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.8% first-year return on $105k initial cash invested.
-12.8%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$2,839
Rent
-$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,839 income − $3,959 expenses = $1,120 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,990
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,839
Total Expenses
$3,959
Mortgage P&I
89%
$2,538
Property Taxes
18%
$508
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0