Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.49% first-year return on $105k initial cash invested.
-21.49%
Cash On Cash
2.09%
Cap Rate
0.33
DSCR
$2,621
Rent
-$1,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,621 income − $4,503 expenses = $1,882 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,004
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,621
Total Expenses
$4,503
Mortgage P&I
100%
$2,623
Property Taxes
39%
$1,010
Home Insurance
7%
$189
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0