Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.83% first-year return on $105k initial cash invested.
-15.83%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$2,664
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $4,046 expenses = $1,382 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,780
Closing costs
1%
$4,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,664
Total Expenses
$4,046
Mortgage P&I
94%
$2,505
Property Taxes
26%
$700
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0