Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.17% first-year return on $105k initial cash invested.
-11.17%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$2,638
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,638
Total Expenses
$3,616
Mortgage P&I
92%
$2,426
Property Taxes
11%
$294
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0