Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.83% first-year return on $105k initial cash invested.
-13.83%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$3,040
Rent
-$1,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $4,250 expenses = $1,210 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,040
Total Expenses
$4,250
Mortgage P&I
84%
$2,553
Property Taxes
24%
$732
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0