Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.59% first-year return on $105k initial cash invested.
-14.59%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$2,568
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $3,849 expenses = $1,281 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,568
Total Expenses
$3,849
Mortgage P&I
99%
$2,541
Property Taxes
16%
$405
Home Insurance
7%
$178
HOA
2%
$58
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0