Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.83% first-year return on $105k initial cash invested.
-23.83%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$1,798
Rent
-$2,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,798 income − $3,879 expenses = $2,081 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,798
Total Expenses
$3,879
Mortgage P&I
141%
$2,541
Property Taxes
39%
$695
Home Insurance
10%
$175
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0