Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.62% first-year return on $105k initial cash invested.
-21.62%
Cash On Cash
2.1%
Cap Rate
0.33
DSCR
$1,658
Rent
-$1,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,658 income − $3,546 expenses = $1,888 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,658
Total Expenses
$3,546
Mortgage P&I
162%
$2,679
Property Taxes
16%
$261
Home Insurance
11%
$175
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0