Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.65% first-year return on $105k initial cash invested.
-28.65%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$1,503
Rent
-$2,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,503 income − $4,009 expenses = $2,506 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,503
Total Expenses
$4,009
Mortgage P&I
165%
$2,475
Property Taxes
64%
$969
Home Insurance
12%
$175
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0