Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.67% first-year return on $105k initial cash invested.
-12.67%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$2,712
Rent
-$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $3,820 expenses = $1,108 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,920
Closing costs
1%
$4,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,712
Total Expenses
$3,820
Mortgage P&I
92%
$2,493
Property Taxes
16%
$446
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0