Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.66% first-year return on $105k initial cash invested.
-9.66%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$2,931
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $3,778 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,931
Total Expenses
$3,778
Mortgage P&I
86%
$2,506
Property Taxes
8%
$233
Home Insurance
9%
$276
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0