Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.31% first-year return on $105k initial cash invested.
-15.31%
Cash On Cash
3.63%
Cap Rate
0.57
DSCR
$3,775
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,775 income − $5,112 expenses = $1,337 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,775
Total Expenses
$5,112
Mortgage P&I
70%
$2,656
Property Taxes
34%
$1,299
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0