Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.43% first-year return on $105k initial cash invested.
-11.43%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$2,425
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $3,425 expenses = $1,000 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
$2,425
Total Expenses
$3,425
Mortgage P&I
104%
$2,530
Property Taxes
4%
$90
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0