Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.14% first-year return on $105k initial cash invested.
-21.14%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$1,577
Rent
-$1,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,577 income − $3,427 expenses = $1,850 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,998
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,577
Total Expenses
$3,427
Mortgage P&I
164%
$2,590
Property Taxes
16%
$251
Home Insurance
11%
$175
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0