Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.42% first-year return on $105k initial cash invested.
-14.42%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$2,250
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $3,512 expenses = $1,262 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$3,512
Mortgage P&I
112%
$2,523
Property Taxes
10%
$230
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0